Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,971.01  
 

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
1,971.01
1,458.75
512.26
388,487.74
2
1,971.01
1,456.83
514.18
387,973.56
3
1,971.01
1,454.90
516.11
387,457.45
4
1,971.01
1,452.97
518.04
386,939.41
5
1,971.01
1,451.02
519.99
386,419.42
6
1,971.01
1,449.07
521.94
385,897.48
7
1,971.01
1,447.12
523.89
385,373.59
8
1,971.01
1,445.15
525.86
384,847.73
9
1,971.01
1,443.18
527.83
384,319.90
10
1,971.01
1,441.20
529.81
383,790.09
11
1,971.01
1,439.21
531.80
383,258.29
12
1,971.01
1,437.22
533.79
382,724.50
13
1,971.01
1,435.22
535.79
382,188.70
14
1,971.01
1,433.21
537.80
381,650.90
15
1,971.01
1,431.19
539.82
381,111.08
16
1,971.01
1,429.17
541.84
380,569.24
17
1,971.01
1,427.13
543.88
380,025.36
18
1,971.01
1,425.10
545.91
379,479.45
19
1,971.01
1,423.05
547.96
378,931.49
20
1,971.01
1,420.99
550.02
378,381.47
21
1,971.01
1,418.93
552.08
377,829.39
22
1,971.01
1,416.86
554.15
377,275.24
23
1,971.01
1,414.78
556.23
376,719.01
24
1,971.01
1,412.70
558.31
376,160.70
25
1,971.01
1,410.60
560.41
375,600.29
26
1,971.01
1,408.50
562.51
375,037.78
27
1,971.01
1,406.39
564.62
374,473.16
28
1,971.01
1,404.27
566.74
373,906.43
29
1,971.01
1,402.15
568.86
373,337.57
30
1,971.01
1,400.02
570.99
372,766.57
31
1,971.01
1,397.87
573.14
372,193.44
32
1,971.01
1,395.73
575.28
371,618.15
33
1,971.01
1,393.57
577.44
371,040.71
34
1,971.01
1,391.40
579.61
370,461.10
35
1,971.01
1,389.23
581.78
369,879.32
36
1,971.01
1,387.05
583.96
369,295.36
37
1,971.01
1,384.86
586.15
368,709.21
38
1,971.01
1,382.66
588.35
368,120.86
39
1,971.01
1,380.45
590.56
367,530.30
40
1,971.01
1,378.24
592.77
366,937.53
41
1,971.01
1,376.02
594.99
366,342.54
42
1,971.01
1,373.78
597.23
365,745.31
43
1,971.01
1,371.54
599.47
365,145.85
44
1,971.01
1,369.30
601.71
364,544.13
45
1,971.01
1,367.04
603.97
363,940.16
46
1,971.01
1,364.78
606.23
363,333.93
47
1,971.01
1,362.50
608.51
362,725.42
48
1,971.01
1,360.22
610.79
362,114.63
49
1,971.01
1,357.93
613.08
361,501.55
50
1,971.01
1,355.63
615.38
360,886.17
51
1,971.01
1,353.32
617.69
360,268.49
52
1,971.01
1,351.01
620.00
359,648.48
53
1,971.01
1,348.68
622.33
359,026.15
54
1,971.01
1,346.35
624.66
358,401.49
55
1,971.01
1,344.01
627.00
357,774.49
56
1,971.01
1,341.65
629.36
357,145.13
57
1,971.01
1,339.29
631.72
356,513.42
58
1,971.01
1,336.93
634.08
355,879.33
59
1,971.01
1,334.55
636.46
355,242.87
60
1,971.01
1,332.16
638.85
354,604.02
61
1,971.01
1,329.77
641.24
353,962.77
62
1,971.01
1,327.36
643.65
353,319.12
63
1,971.01
1,324.95
646.06
352,673.06
64
1,971.01
1,322.52
648.49
352,024.58
65
1,971.01
1,320.09
650.92
351,373.66
66
1,971.01
1,317.65
653.36
350,720.30
67
1,971.01
1,315.20
655.81
350,064.49
68
1,971.01
1,312.74
658.27
349,406.22
69
1,971.01
1,310.27
660.74
348,745.49
70
1,971.01
1,307.80
663.21
348,082.27
71
1,971.01
1,305.31
665.70
347,416.57
72
1,971.01
1,302.81
668.20
346,748.37
73
1,971.01
1,300.31
670.70
346,077.67
74
1,971.01
1,297.79
673.22
345,404.45
75
1,971.01
1,295.27
675.74
344,728.71
76
1,971.01
1,292.73
678.28
344,050.43
77
1,971.01
1,290.19
680.82
343,369.61
78
1,971.01
1,287.64
683.37
342,686.23
79
1,971.01
1,285.07
685.94
342,000.30
80
1,971.01
1,282.50
688.51
341,311.79
81
1,971.01
1,279.92
691.09
340,620.70
82
1,971.01
1,277.33
693.68
339,927.01
83
1,971.01
1,274.73
696.28
339,230.73
84
1,971.01
1,272.12
698.89
338,531.84
85
1,971.01
1,269.49
701.52
337,830.32
86
1,971.01
1,266.86
704.15
337,126.17
87
1,971.01
1,264.22
706.79
336,419.39
88
1,971.01
1,261.57
709.44
335,709.95
89
1,971.01
1,258.91
712.10
334,997.85
90
1,971.01
1,256.24
714.77
334,283.08
91
1,971.01
1,253.56
717.45
333,565.64
92
1,971.01
1,250.87
720.14
332,845.50
93
1,971.01
1,248.17
722.84
332,122.66
94
1,971.01
1,245.46
725.55
331,397.11
95
1,971.01
1,242.74
728.27
330,668.84
96
1,971.01
1,240.01
731.00
329,937.84
97
1,971.01
1,237.27
733.74
329,204.09
98
1,971.01
1,234.52
736.49
328,467.60
99
1,971.01
1,231.75
739.26
327,728.34
100
1,971.01
1,228.98
742.03
326,986.31
101
1,971.01
1,226.20
744.81
326,241.50
102
1,971.01
1,223.41
747.60
325,493.90
103
1,971.01
1,220.60
750.41
324,743.49
104
1,971.01
1,217.79
753.22
323,990.27
105
1,971.01
1,214.96
756.05
323,234.22
106
1,971.01
1,212.13
758.88
322,475.34
107
1,971.01
1,209.28
761.73
321,713.61
108
1,971.01
1,206.43
764.58
320,949.03
109
1,971.01
1,203.56
767.45
320,181.58
110
1,971.01
1,200.68
770.33
319,411.25
111
1,971.01
1,197.79
773.22
318,638.03
112
1,971.01
1,194.89
776.12
317,861.91
113
1,971.01
1,191.98
779.03
317,082.88
114
1,971.01
1,189.06
781.95
316,300.93
115
1,971.01
1,186.13
784.88
315,516.05
116
1,971.01
1,183.19
787.82
314,728.23
117
1,971.01
1,180.23
790.78
313,937.45
118
1,971.01
1,177.27
793.74
313,143.70
119
1,971.01
1,174.29
796.72
312,346.98
120
1,971.01
1,171.30
799.71
311,547.27
121
1,971.01
1,168.30
802.71
310,744.57
122
1,971.01
1,165.29
805.72
309,938.85
123
1,971.01
1,162.27
808.74
309,130.11
124
1,971.01
1,159.24
811.77
308,318.34
125
1,971.01
1,156.19
814.82
307,503.52
126
1,971.01
1,153.14
817.87
306,685.65
127
1,971.01
1,150.07
820.94
305,864.71
128
1,971.01
1,146.99
824.02
305,040.69
129
1,971.01
1,143.90
827.11
304,213.59
130
1,971.01
1,140.80
830.21
303,383.38
131
1,971.01
1,137.69
833.32
302,550.05
132
1,971.01
1,134.56
836.45
301,713.61
133
1,971.01
1,131.43
839.58
300,874.02
134
1,971.01
1,128.28
842.73
300,031.29
135
1,971.01
1,125.12
845.89
299,185.40
136
1,971.01
1,121.95
849.06
298,336.33
137
1,971.01
1,118.76
852.25
297,484.08
138
1,971.01
1,115.57
855.44
296,628.64
139
1,971.01
1,112.36
858.65
295,769.99
140
1,971.01
1,109.14
861.87
294,908.12
141
1,971.01
1,105.91
865.10
294,043.01
142
1,971.01
1,102.66
868.35
293,174.66
143
1,971.01
1,099.40
871.61
292,303.06
144
1,971.01
1,096.14
874.87
291,428.18
145
1,971.01
1,092.86
878.15
290,550.03
146
1,971.01
1,089.56
881.45
289,668.58
147
1,971.01
1,086.26
884.75
288,783.83
148
1,971.01
1,082.94
888.07
287,895.76
149
1,971.01
1,079.61
891.40
287,004.36
150
1,971.01
1,076.27
894.74
286,109.61
151
1,971.01
1,072.91
898.10
285,211.51
152
1,971.01
1,069.54
901.47
284,310.05
153
1,971.01
1,066.16
904.85
283,405.20
154
1,971.01
1,062.77
908.24
282,496.96
155
1,971.01
1,059.36
911.65
281,585.31
156
1,971.01
1,055.94
915.07
280,670.25
157
1,971.01
1,052.51
918.50
279,751.75
158
1,971.01
1,049.07
921.94
278,829.81
159
1,971.01
1,045.61
925.40
277,904.41
160
1,971.01
1,042.14
928.87
276,975.54
161
1,971.01
1,038.66
932.35
276,043.19
162
1,971.01
1,035.16
935.85
275,107.34
163
1,971.01
1,031.65
939.36
274,167.99
164
1,971.01
1,028.13
942.88
273,225.11
165
1,971.01
1,024.59
946.42
272,278.69
166
1,971.01
1,021.05
949.96
271,328.73
167
1,971.01
1,017.48
953.53
270,375.20
168
1,971.01
1,013.91
957.10
269,418.10
169
1,971.01
1,010.32
960.69
268,457.40
170
1,971.01
1,006.72
964.29
267,493.11
171
1,971.01
1,003.10
967.91
266,525.20
172
1,971.01
999.47
971.54
265,553.66
173
1,971.01
995.83
975.18
264,578.47
174
1,971.01
992.17
978.84
263,599.63
175
1,971.01
988.50
982.51
262,617.12
176
1,971.01
984.81
986.20
261,630.93
177
1,971.01
981.12
989.89
260,641.03
178
1,971.01
977.40
993.61
259,647.43
179
1,971.01
973.68
997.33
258,650.09
180
1,971.01
969.94
1,001.07
257,649.02
181
1,971.01
966.18
1,004.83
256,644.20
182
1,971.01
962.42
1,008.59
255,635.60
183
1,971.01
958.63
1,012.38
254,623.22
184
1,971.01
954.84
1,016.17
253,607.05
185
1,971.01
951.03
1,019.98
252,587.07
186
1,971.01
947.20
1,023.81
251,563.26
187
1,971.01
943.36
1,027.65
250,535.61
188
1,971.01
939.51
1,031.50
249,504.11
189
1,971.01
935.64
1,035.37
248,468.74
190
1,971.01
931.76
1,039.25
247,429.49
191
1,971.01
927.86
1,043.15
246,386.34
192
1,971.01
923.95
1,047.06
245,339.28
193
1,971.01
920.02
1,050.99
244,288.29
194
1,971.01
916.08
1,054.93
243,233.36
195
1,971.01
912.13
1,058.88
242,174.48
196
1,971.01
908.15
1,062.86
241,111.62
197
1,971.01
904.17
1,066.84
240,044.78
198
1,971.01
900.17
1,070.84
238,973.94
199
1,971.01
896.15
1,074.86
237,899.08
200
1,971.01
892.12
1,078.89
236,820.19
201
1,971.01
888.08
1,082.93
235,737.26
202
1,971.01
884.01
1,087.00
234,650.26
203
1,971.01
879.94
1,091.07
233,559.19
204
1,971.01
875.85
1,095.16
232,464.03
205
1,971.01
871.74
1,099.27
231,364.76
206
1,971.01
867.62
1,103.39
230,261.37
207
1,971.01
863.48
1,107.53
229,153.84
208
1,971.01
859.33
1,111.68
228,042.15
209
1,971.01
855.16
1,115.85
226,926.30
210
1,971.01
850.97
1,120.04
225,806.26
211
1,971.01
846.77
1,124.24
224,682.03
212
1,971.01
842.56
1,128.45
223,553.57
213
1,971.01
838.33
1,132.68
222,420.89
214
1,971.01
834.08
1,136.93
221,283.96
215
1,971.01
829.81
1,141.20
220,142.76
216
1,971.01
825.54
1,145.47
218,997.29
217
1,971.01
821.24
1,149.77
217,847.52
218
1,971.01
816.93
1,154.08
216,693.44
219
1,971.01
812.60
1,158.41
215,535.03
220
1,971.01
808.26
1,162.75
214,372.27
221
1,971.01
803.90
1,167.11
213,205.16
222
1,971.01
799.52
1,171.49
212,033.67
223
1,971.01
795.13
1,175.88
210,857.79
224
1,971.01
790.72
1,180.29
209,677.49
225
1,971.01
786.29
1,184.72
208,492.77
226
1,971.01
781.85
1,189.16
207,303.61
227
1,971.01
777.39
1,193.62
206,109.99
228
1,971.01
772.91
1,198.10
204,911.89
229
1,971.01
768.42
1,202.59
203,709.30
230
1,971.01
763.91
1,207.10
202,502.20
231
1,971.01
759.38
1,211.63
201,290.57
232
1,971.01
754.84
1,216.17
200,074.40
233
1,971.01
750.28
1,220.73
198,853.67
234
1,971.01
745.70
1,225.31
197,628.36
235
1,971.01
741.11
1,229.90
196,398.46
236
1,971.01
736.49
1,234.52
195,163.95
237
1,971.01
731.86
1,239.15
193,924.80
238
1,971.01
727.22
1,243.79
192,681.01
239
1,971.01
722.55
1,248.46
191,432.55
240
1,971.01
717.87
1,253.14
190,179.41
241
1,971.01
713.17
1,257.84
188,921.58
242
1,971.01
708.46
1,262.55
187,659.02
243
1,971.01
703.72
1,267.29
186,391.73
244
1,971.01
698.97
1,272.04
185,119.69
245
1,971.01
694.20
1,276.81
183,842.88
246
1,971.01
689.41
1,281.60
182,561.28
247
1,971.01
684.60
1,286.41
181,274.88
248
1,971.01
679.78
1,291.23
179,983.65
249
1,971.01
674.94
1,296.07
178,687.58
250
1,971.01
670.08
1,300.93
177,386.65
251
1,971.01
665.20
1,305.81
176,080.84
252
1,971.01
660.30
1,310.71
174,770.13
253
1,971.01
655.39
1,315.62
173,454.51
254
1,971.01
650.45
1,320.56
172,133.95
255
1,971.01
645.50
1,325.51
170,808.44
256
1,971.01
640.53
1,330.48
169,477.96
257
1,971.01
635.54
1,335.47
168,142.50
258
1,971.01
630.53
1,340.48
166,802.02
259
1,971.01
625.51
1,345.50
165,456.52
260
1,971.01
620.46
1,350.55
164,105.97
261
1,971.01
615.40
1,355.61
162,750.36
262
1,971.01
610.31
1,360.70
161,389.66
263
1,971.01
605.21
1,365.80
160,023.86
264
1,971.01
600.09
1,370.92
158,652.94
265
1,971.01
594.95
1,376.06
157,276.88
266
1,971.01
589.79
1,381.22
155,895.66
267
1,971.01
584.61
1,386.40
154,509.26
268
1,971.01
579.41
1,391.60
153,117.66
269
1,971.01
574.19
1,396.82
151,720.84
270
1,971.01
568.95
1,402.06
150,318.78
271
1,971.01
563.70
1,407.31
148,911.47
272
1,971.01
558.42
1,412.59
147,498.88
273
1,971.01
553.12
1,417.89
146,080.99
274
1,971.01
547.80
1,423.21
144,657.78
275
1,971.01
542.47
1,428.54
143,229.24
276
1,971.01
537.11
1,433.90
141,795.34
277
1,971.01
531.73
1,439.28
140,356.06
278
1,971.01
526.34
1,444.67
138,911.38
279
1,971.01
520.92
1,450.09
137,461.29
280
1,971.01
515.48
1,455.53
136,005.76
281
1,971.01
510.02
1,460.99
134,544.77
282
1,971.01
504.54
1,466.47
133,078.31
283
1,971.01
499.04
1,471.97
131,606.34
284
1,971.01
493.52
1,477.49
130,128.85
285
1,971.01
487.98
1,483.03
128,645.83
286
1,971.01
482.42
1,488.59
127,157.24
287
1,971.01
476.84
1,494.17
125,663.07
288
1,971.01
471.24
1,499.77
124,163.30
289
1,971.01
465.61
1,505.40
122,657.90
290
1,971.01
459.97
1,511.04
121,146.85
291
1,971.01
454.30
1,516.71
119,630.15
292
1,971.01
448.61
1,522.40
118,107.75
293
1,971.01
442.90
1,528.11
116,579.64
294
1,971.01
437.17
1,533.84
115,045.81
295
1,971.01
431.42
1,539.59
113,506.22
296
1,971.01
425.65
1,545.36
111,960.86
297
1,971.01
419.85
1,551.16
110,409.70
298
1,971.01
414.04
1,556.97
108,852.73
299
1,971.01
408.20
1,562.81
107,289.91
300
1,971.01
402.34
1,568.67
105,721.24
301
1,971.01
396.45
1,574.56
104,146.69
302
1,971.01
390.55
1,580.46
102,566.23
303
1,971.01
384.62
1,586.39
100,979.84
304
1,971.01
378.67
1,592.34
99,387.50
305
1,971.01
372.70
1,598.31
97,789.20
306
1,971.01
366.71
1,604.30
96,184.90
307
1,971.01
360.69
1,610.32
94,574.58
308
1,971.01
354.65
1,616.36
92,958.22
309
1,971.01
348.59
1,622.42
91,335.81
310
1,971.01
342.51
1,628.50
89,707.31
311
1,971.01
336.40
1,634.61
88,072.70
312
1,971.01
330.27
1,640.74
86,431.96
313
1,971.01
324.12
1,646.89
84,785.07
314
1,971.01
317.94
1,653.07
83,132.01
315
1,971.01
311.75
1,659.26
81,472.74
316
1,971.01
305.52
1,665.49
79,807.25
317
1,971.01
299.28
1,671.73
78,135.52
318
1,971.01
293.01
1,678.00
76,457.52
319
1,971.01
286.72
1,684.29
74,773.22
320
1,971.01
280.40
1,690.61
73,082.61
321
1,971.01
274.06
1,696.95
71,385.66
322
1,971.01
267.70
1,703.31
69,682.35
323
1,971.01
261.31
1,709.70
67,972.65
324
1,971.01
254.90
1,716.11
66,256.54
325
1,971.01
248.46
1,722.55
64,533.99
326
1,971.01
242.00
1,729.01
62,804.98
327
1,971.01
235.52
1,735.49
61,069.49
328
1,971.01
229.01
1,742.00
59,327.49
329
1,971.01
222.48
1,748.53
57,578.96
330
1,971.01
215.92
1,755.09
55,823.87
331
1,971.01
209.34
1,761.67
54,062.20
332
1,971.01
202.73
1,768.28
52,293.92
333
1,971.01
196.10
1,774.91
50,519.01
334
1,971.01
189.45
1,781.56
48,737.45
335
1,971.01
182.77
1,788.24
46,949.21
336
1,971.01
176.06
1,794.95
45,154.26
337
1,971.01
169.33
1,801.68
43,352.57
338
1,971.01
162.57
1,808.44
41,544.14
339
1,971.01
155.79
1,815.22
39,728.92
340
1,971.01
148.98
1,822.03
37,906.89
341
1,971.01
142.15
1,828.86
36,078.03
342
1,971.01
135.29
1,835.72
34,242.31
343
1,971.01
128.41
1,842.60
32,399.71
344
1,971.01
121.50
1,849.51
30,550.20
345
1,971.01
114.56
1,856.45
28,693.75
346
1,971.01
107.60
1,863.41
26,830.35
347
1,971.01
100.61
1,870.40
24,959.95
348
1,971.01
93.60
1,877.41
23,082.54
349
1,971.01
86.56
1,884.45
21,198.09
350
1,971.01
79.49
1,891.52
19,306.57
351
1,971.01
72.40
1,898.61
17,407.96
352
1,971.01
65.28
1,905.73
15,502.23
353
1,971.01
58.13
1,912.88
13,589.35
354
1,971.01
50.96
1,920.05
11,669.30
355
1,971.01
43.76
1,927.25
9,742.05
356
1,971.01
36.53
1,934.48
7,807.58
357
1,971.01
29.28
1,941.73
5,865.85
358
1,971.01
22.00
1,949.01
3,916.83
359
1,971.01
14.69
1,956.32
1,960.51
360
1,967.86
7.35
1,960.51
0.00
Totals
709,560.45
320,560.45
389,000.00

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