Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 2,345.50  
 

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
2,345.50
1,956.05
389.46
390,819.55
2
2,345.50
1,954.10
391.40
390,428.14
3
2,345.50
1,952.14
393.36
390,034.78
4
2,345.50
1,950.17
395.33
389,639.46
5
2,345.50
1,948.20
397.30
389,242.15
6
2,345.50
1,946.21
399.29
388,842.87
7
2,345.50
1,944.21
401.29
388,441.58
8
2,345.50
1,942.21
403.29
388,038.29
9
2,345.50
1,940.19
405.31
387,632.98
10
2,345.50
1,938.16
407.34
387,225.64
11
2,345.50
1,936.13
409.37
386,816.27
12
2,345.50
1,934.08
411.42
386,404.85
13
2,345.50
1,932.02
413.48
385,991.38
14
2,345.50
1,929.96
415.54
385,575.83
15
2,345.50
1,927.88
417.62
385,158.21
16
2,345.50
1,925.79
419.71
384,738.50
17
2,345.50
1,923.69
421.81
384,316.70
18
2,345.50
1,921.58
423.92
383,892.78
19
2,345.50
1,919.46
426.04
383,466.74
20
2,345.50
1,917.33
428.17
383,038.58
21
2,345.50
1,915.19
430.31
382,608.27
22
2,345.50
1,913.04
432.46
382,175.81
23
2,345.50
1,910.88
434.62
381,741.19
24
2,345.50
1,908.71
436.79
381,304.40
25
2,345.50
1,906.52
438.98
380,865.42
26
2,345.50
1,904.33
441.17
380,424.25
27
2,345.50
1,902.12
443.38
379,980.87
28
2,345.50
1,899.90
445.60
379,535.27
29
2,345.50
1,897.68
447.82
379,087.45
30
2,345.50
1,895.44
450.06
378,637.39
31
2,345.50
1,893.19
452.31
378,185.07
32
2,345.50
1,890.93
454.57
377,730.50
33
2,345.50
1,888.65
456.85
377,273.65
34
2,345.50
1,886.37
459.13
376,814.52
35
2,345.50
1,884.07
461.43
376,353.09
36
2,345.50
1,881.77
463.73
375,889.36
37
2,345.50
1,879.45
466.05
375,423.30
38
2,345.50
1,877.12
468.38
374,954.92
39
2,345.50
1,874.77
470.73
374,484.20
40
2,345.50
1,872.42
473.08
374,011.12
41
2,345.50
1,870.06
475.44
373,535.67
42
2,345.50
1,867.68
477.82
373,057.85
43
2,345.50
1,865.29
480.21
372,577.64
44
2,345.50
1,862.89
482.61
372,095.03
45
2,345.50
1,860.48
485.02
371,610.00
46
2,345.50
1,858.05
487.45
371,122.55
47
2,345.50
1,855.61
489.89
370,632.67
48
2,345.50
1,853.16
492.34
370,140.33
49
2,345.50
1,850.70
494.80
369,645.53
50
2,345.50
1,848.23
497.27
369,148.26
51
2,345.50
1,845.74
499.76
368,648.50
52
2,345.50
1,843.24
502.26
368,146.24
53
2,345.50
1,840.73
504.77
367,641.47
54
2,345.50
1,838.21
507.29
367,134.18
55
2,345.50
1,835.67
509.83
366,624.35
56
2,345.50
1,833.12
512.38
366,111.97
57
2,345.50
1,830.56
514.94
365,597.03
58
2,345.50
1,827.99
517.51
365,079.52
59
2,345.50
1,825.40
520.10
364,559.42
60
2,345.50
1,822.80
522.70
364,036.71
61
2,345.50
1,820.18
525.32
363,511.40
62
2,345.50
1,817.56
527.94
362,983.45
63
2,345.50
1,814.92
530.58
362,452.87
64
2,345.50
1,812.26
533.24
361,919.63
65
2,345.50
1,809.60
535.90
361,383.73
66
2,345.50
1,806.92
538.58
360,845.15
67
2,345.50
1,804.23
541.27
360,303.88
68
2,345.50
1,801.52
543.98
359,759.90
69
2,345.50
1,798.80
546.70
359,213.20
70
2,345.50
1,796.07
549.43
358,663.76
71
2,345.50
1,793.32
552.18
358,111.58
72
2,345.50
1,790.56
554.94
357,556.64
73
2,345.50
1,787.78
557.72
356,998.92
74
2,345.50
1,784.99
560.51
356,438.42
75
2,345.50
1,782.19
563.31
355,875.11
76
2,345.50
1,779.38
566.12
355,308.98
77
2,345.50
1,776.54
568.96
354,740.03
78
2,345.50
1,773.70
571.80
354,168.23
79
2,345.50
1,770.84
574.66
353,593.57
80
2,345.50
1,767.97
577.53
353,016.04
81
2,345.50
1,765.08
580.42
352,435.62
82
2,345.50
1,762.18
583.32
351,852.30
83
2,345.50
1,759.26
586.24
351,266.06
84
2,345.50
1,756.33
589.17
350,676.89
85
2,345.50
1,753.38
592.12
350,084.77
86
2,345.50
1,750.42
595.08
349,489.70
87
2,345.50
1,747.45
598.05
348,891.65
88
2,345.50
1,744.46
601.04
348,290.60
89
2,345.50
1,741.45
604.05
347,686.56
90
2,345.50
1,738.43
607.07
347,079.49
91
2,345.50
1,735.40
610.10
346,469.39
92
2,345.50
1,732.35
613.15
345,856.23
93
2,345.50
1,729.28
616.22
345,240.02
94
2,345.50
1,726.20
619.30
344,620.72
95
2,345.50
1,723.10
622.40
343,998.32
96
2,345.50
1,719.99
625.51
343,372.81
97
2,345.50
1,716.86
628.64
342,744.17
98
2,345.50
1,713.72
631.78
342,112.40
99
2,345.50
1,710.56
634.94
341,477.46
100
2,345.50
1,707.39
638.11
340,839.34
101
2,345.50
1,704.20
641.30
340,198.04
102
2,345.50
1,700.99
644.51
339,553.53
103
2,345.50
1,697.77
647.73
338,905.80
104
2,345.50
1,694.53
650.97
338,254.83
105
2,345.50
1,691.27
654.23
337,600.60
106
2,345.50
1,688.00
657.50
336,943.11
107
2,345.50
1,684.72
660.78
336,282.32
108
2,345.50
1,681.41
664.09
335,618.23
109
2,345.50
1,678.09
667.41
334,950.82
110
2,345.50
1,674.75
670.75
334,280.08
111
2,345.50
1,671.40
674.10
333,605.98
112
2,345.50
1,668.03
677.47
332,928.51
113
2,345.50
1,664.64
680.86
332,247.65
114
2,345.50
1,661.24
684.26
331,563.39
115
2,345.50
1,657.82
687.68
330,875.71
116
2,345.50
1,654.38
691.12
330,184.58
117
2,345.50
1,650.92
694.58
329,490.01
118
2,345.50
1,647.45
698.05
328,791.96
119
2,345.50
1,643.96
701.54
328,090.42
120
2,345.50
1,640.45
705.05
327,385.37
121
2,345.50
1,636.93
708.57
326,676.80
122
2,345.50
1,633.38
712.12
325,964.68
123
2,345.50
1,629.82
715.68
325,249.00
124
2,345.50
1,626.25
719.25
324,529.75
125
2,345.50
1,622.65
722.85
323,806.90
126
2,345.50
1,619.03
726.47
323,080.43
127
2,345.50
1,615.40
730.10
322,350.33
128
2,345.50
1,611.75
733.75
321,616.59
129
2,345.50
1,608.08
737.42
320,879.17
130
2,345.50
1,604.40
741.10
320,138.06
131
2,345.50
1,600.69
744.81
319,393.25
132
2,345.50
1,596.97
748.53
318,644.72
133
2,345.50
1,593.22
752.28
317,892.44
134
2,345.50
1,589.46
756.04
317,136.41
135
2,345.50
1,585.68
759.82
316,376.59
136
2,345.50
1,581.88
763.62
315,612.97
137
2,345.50
1,578.06
767.44
314,845.54
138
2,345.50
1,574.23
771.27
314,074.26
139
2,345.50
1,570.37
775.13
313,299.14
140
2,345.50
1,566.50
779.00
312,520.13
141
2,345.50
1,562.60
782.90
311,737.23
142
2,345.50
1,558.69
786.81
310,950.42
143
2,345.50
1,554.75
790.75
310,159.67
144
2,345.50
1,550.80
794.70
309,364.97
145
2,345.50
1,546.82
798.68
308,566.29
146
2,345.50
1,542.83
802.67
307,763.62
147
2,345.50
1,538.82
806.68
306,956.94
148
2,345.50
1,534.78
810.72
306,146.23
149
2,345.50
1,530.73
814.77
305,331.46
150
2,345.50
1,526.66
818.84
304,512.62
151
2,345.50
1,522.56
822.94
303,689.68
152
2,345.50
1,518.45
827.05
302,862.63
153
2,345.50
1,514.31
831.19
302,031.44
154
2,345.50
1,510.16
835.34
301,196.10
155
2,345.50
1,505.98
839.52
300,356.58
156
2,345.50
1,501.78
843.72
299,512.86
157
2,345.50
1,497.56
847.94
298,664.93
158
2,345.50
1,493.32
852.18
297,812.75
159
2,345.50
1,489.06
856.44
296,956.31
160
2,345.50
1,484.78
860.72
296,095.60
161
2,345.50
1,480.48
865.02
295,230.57
162
2,345.50
1,476.15
869.35
294,361.23
163
2,345.50
1,471.81
873.69
293,487.53
164
2,345.50
1,467.44
878.06
292,609.47
165
2,345.50
1,463.05
882.45
291,727.02
166
2,345.50
1,458.64
886.86
290,840.15
167
2,345.50
1,454.20
891.30
289,948.85
168
2,345.50
1,449.74
895.76
289,053.10
169
2,345.50
1,445.27
900.23
288,152.86
170
2,345.50
1,440.76
904.74
287,248.13
171
2,345.50
1,436.24
909.26
286,338.87
172
2,345.50
1,431.69
913.81
285,425.06
173
2,345.50
1,427.13
918.37
284,506.69
174
2,345.50
1,422.53
922.97
283,583.72
175
2,345.50
1,417.92
927.58
282,656.14
176
2,345.50
1,413.28
932.22
281,723.92
177
2,345.50
1,408.62
936.88
280,787.04
178
2,345.50
1,403.94
941.56
279,845.47
179
2,345.50
1,399.23
946.27
278,899.20
180
2,345.50
1,394.50
951.00
277,948.20
181
2,345.50
1,389.74
955.76
276,992.44
182
2,345.50
1,384.96
960.54
276,031.90
183
2,345.50
1,380.16
965.34
275,066.56
184
2,345.50
1,375.33
970.17
274,096.39
185
2,345.50
1,370.48
975.02
273,121.38
186
2,345.50
1,365.61
979.89
272,141.48
187
2,345.50
1,360.71
984.79
271,156.69
188
2,345.50
1,355.78
989.72
270,166.97
189
2,345.50
1,350.83
994.67
269,172.31
190
2,345.50
1,345.86
999.64
268,172.67
191
2,345.50
1,340.86
1,004.64
267,168.03
192
2,345.50
1,335.84
1,009.66
266,158.37
193
2,345.50
1,330.79
1,014.71
265,143.67
194
2,345.50
1,325.72
1,019.78
264,123.88
195
2,345.50
1,320.62
1,024.88
263,099.00
196
2,345.50
1,315.50
1,030.00
262,069.00
197
2,345.50
1,310.34
1,035.16
261,033.84
198
2,345.50
1,305.17
1,040.33
259,993.51
199
2,345.50
1,299.97
1,045.53
258,947.98
200
2,345.50
1,294.74
1,050.76
257,897.22
201
2,345.50
1,289.49
1,056.01
256,841.21
202
2,345.50
1,284.21
1,061.29
255,779.91
203
2,345.50
1,278.90
1,066.60
254,713.31
204
2,345.50
1,273.57
1,071.93
253,641.38
205
2,345.50
1,268.21
1,077.29
252,564.08
206
2,345.50
1,262.82
1,082.68
251,481.41
207
2,345.50
1,257.41
1,088.09
250,393.31
208
2,345.50
1,251.97
1,093.53
249,299.78
209
2,345.50
1,246.50
1,099.00
248,200.78
210
2,345.50
1,241.00
1,104.50
247,096.28
211
2,345.50
1,235.48
1,110.02
245,986.26
212
2,345.50
1,229.93
1,115.57
244,870.69
213
2,345.50
1,224.35
1,121.15
243,749.55
214
2,345.50
1,218.75
1,126.75
242,622.80
215
2,345.50
1,213.11
1,132.39
241,490.41
216
2,345.50
1,207.45
1,138.05
240,352.36
217
2,345.50
1,201.76
1,143.74
239,208.62
218
2,345.50
1,196.04
1,149.46
238,059.17
219
2,345.50
1,190.30
1,155.20
236,903.96
220
2,345.50
1,184.52
1,160.98
235,742.98
221
2,345.50
1,178.71
1,166.79
234,576.20
222
2,345.50
1,172.88
1,172.62
233,403.58
223
2,345.50
1,167.02
1,178.48
232,225.10
224
2,345.50
1,161.13
1,184.37
231,040.72
225
2,345.50
1,155.20
1,190.30
229,850.43
226
2,345.50
1,149.25
1,196.25
228,654.18
227
2,345.50
1,143.27
1,202.23
227,451.95
228
2,345.50
1,137.26
1,208.24
226,243.71
229
2,345.50
1,131.22
1,214.28
225,029.43
230
2,345.50
1,125.15
1,220.35
223,809.07
231
2,345.50
1,119.05
1,226.45
222,582.62
232
2,345.50
1,112.91
1,232.59
221,350.03
233
2,345.50
1,106.75
1,238.75
220,111.28
234
2,345.50
1,100.56
1,244.94
218,866.34
235
2,345.50
1,094.33
1,251.17
217,615.17
236
2,345.50
1,088.08
1,257.42
216,357.75
237
2,345.50
1,081.79
1,263.71
215,094.03
238
2,345.50
1,075.47
1,270.03
213,824.01
239
2,345.50
1,069.12
1,276.38
212,547.63
240
2,345.50
1,062.74
1,282.76
211,264.86
241
2,345.50
1,056.32
1,289.18
209,975.69
242
2,345.50
1,049.88
1,295.62
208,680.07
243
2,345.50
1,043.40
1,302.10
207,377.97
244
2,345.50
1,036.89
1,308.61
206,069.36
245
2,345.50
1,030.35
1,315.15
204,754.20
246
2,345.50
1,023.77
1,321.73
203,432.47
247
2,345.50
1,017.16
1,328.34
202,104.14
248
2,345.50
1,010.52
1,334.98
200,769.16
249
2,345.50
1,003.85
1,341.65
199,427.50
250
2,345.50
997.14
1,348.36
198,079.14
251
2,345.50
990.40
1,355.10
196,724.04
252
2,345.50
983.62
1,361.88
195,362.16
253
2,345.50
976.81
1,368.69
193,993.47
254
2,345.50
969.97
1,375.53
192,617.93
255
2,345.50
963.09
1,382.41
191,235.52
256
2,345.50
956.18
1,389.32
189,846.20
257
2,345.50
949.23
1,396.27
188,449.93
258
2,345.50
942.25
1,403.25
187,046.68
259
2,345.50
935.23
1,410.27
185,636.42
260
2,345.50
928.18
1,417.32
184,219.10
261
2,345.50
921.10
1,424.40
182,794.69
262
2,345.50
913.97
1,431.53
181,363.17
263
2,345.50
906.82
1,438.68
179,924.48
264
2,345.50
899.62
1,445.88
178,478.60
265
2,345.50
892.39
1,453.11
177,025.50
266
2,345.50
885.13
1,460.37
175,565.13
267
2,345.50
877.83
1,467.67
174,097.45
268
2,345.50
870.49
1,475.01
172,622.44
269
2,345.50
863.11
1,482.39
171,140.05
270
2,345.50
855.70
1,489.80
169,650.25
271
2,345.50
848.25
1,497.25
168,153.00
272
2,345.50
840.77
1,504.73
166,648.27
273
2,345.50
833.24
1,512.26
165,136.01
274
2,345.50
825.68
1,519.82
163,616.19
275
2,345.50
818.08
1,527.42
162,088.77
276
2,345.50
810.44
1,535.06
160,553.71
277
2,345.50
802.77
1,542.73
159,010.98
278
2,345.50
795.05
1,550.45
157,460.54
279
2,345.50
787.30
1,558.20
155,902.34
280
2,345.50
779.51
1,565.99
154,336.35
281
2,345.50
771.68
1,573.82
152,762.53
282
2,345.50
763.81
1,581.69
151,180.85
283
2,345.50
755.90
1,589.60
149,591.25
284
2,345.50
747.96
1,597.54
147,993.71
285
2,345.50
739.97
1,605.53
146,388.17
286
2,345.50
731.94
1,613.56
144,774.62
287
2,345.50
723.87
1,621.63
143,152.99
288
2,345.50
715.76
1,629.74
141,523.25
289
2,345.50
707.62
1,637.88
139,885.37
290
2,345.50
699.43
1,646.07
138,239.30
291
2,345.50
691.20
1,654.30
136,584.99
292
2,345.50
682.92
1,662.58
134,922.42
293
2,345.50
674.61
1,670.89
133,251.53
294
2,345.50
666.26
1,679.24
131,572.29
295
2,345.50
657.86
1,687.64
129,884.65
296
2,345.50
649.42
1,696.08
128,188.57
297
2,345.50
640.94
1,704.56
126,484.02
298
2,345.50
632.42
1,713.08
124,770.94
299
2,345.50
623.85
1,721.65
123,049.29
300
2,345.50
615.25
1,730.25
121,319.04
301
2,345.50
606.60
1,738.90
119,580.13
302
2,345.50
597.90
1,747.60
117,832.53
303
2,345.50
589.16
1,756.34
116,076.19
304
2,345.50
580.38
1,765.12
114,311.08
305
2,345.50
571.56
1,773.94
112,537.13
306
2,345.50
562.69
1,782.81
110,754.32
307
2,345.50
553.77
1,791.73
108,962.59
308
2,345.50
544.81
1,800.69
107,161.90
309
2,345.50
535.81
1,809.69
105,352.21
310
2,345.50
526.76
1,818.74
103,533.47
311
2,345.50
517.67
1,827.83
101,705.64
312
2,345.50
508.53
1,836.97
99,868.67
313
2,345.50
499.34
1,846.16
98,022.51
314
2,345.50
490.11
1,855.39
96,167.12
315
2,345.50
480.84
1,864.66
94,302.46
316
2,345.50
471.51
1,873.99
92,428.47
317
2,345.50
462.14
1,883.36
90,545.11
318
2,345.50
452.73
1,892.77
88,652.34
319
2,345.50
443.26
1,902.24
86,750.10
320
2,345.50
433.75
1,911.75
84,838.35
321
2,345.50
424.19
1,921.31
82,917.04
322
2,345.50
414.59
1,930.91
80,986.13
323
2,345.50
404.93
1,940.57
79,045.56
324
2,345.50
395.23
1,950.27
77,095.29
325
2,345.50
385.48
1,960.02
75,135.26
326
2,345.50
375.68
1,969.82
73,165.44
327
2,345.50
365.83
1,979.67
71,185.77
328
2,345.50
355.93
1,989.57
69,196.20
329
2,345.50
345.98
1,999.52
67,196.68
330
2,345.50
335.98
2,009.52
65,187.16
331
2,345.50
325.94
2,019.56
63,167.60
332
2,345.50
315.84
2,029.66
61,137.93
333
2,345.50
305.69
2,039.81
59,098.12
334
2,345.50
295.49
2,050.01
57,048.11
335
2,345.50
285.24
2,060.26
54,987.85
336
2,345.50
274.94
2,070.56
52,917.29
337
2,345.50
264.59
2,080.91
50,836.38
338
2,345.50
254.18
2,091.32
48,745.06
339
2,345.50
243.73
2,101.77
46,643.29
340
2,345.50
233.22
2,112.28
44,531.00
341
2,345.50
222.66
2,122.84
42,408.16
342
2,345.50
212.04
2,133.46
40,274.70
343
2,345.50
201.37
2,144.13
38,130.57
344
2,345.50
190.65
2,154.85
35,975.73
345
2,345.50
179.88
2,165.62
33,810.10
346
2,345.50
169.05
2,176.45
31,633.66
347
2,345.50
158.17
2,187.33
29,446.32
348
2,345.50
147.23
2,198.27
27,248.06
349
2,345.50
136.24
2,209.26
25,038.80
350
2,345.50
125.19
2,220.31
22,818.49
351
2,345.50
114.09
2,231.41
20,587.08
352
2,345.50
102.94
2,242.56
18,344.52
353
2,345.50
91.72
2,253.78
16,090.74
354
2,345.50
80.45
2,265.05
13,825.69
355
2,345.50
69.13
2,276.37
11,549.32
356
2,345.50
57.75
2,287.75
9,261.57
357
2,345.50
46.31
2,299.19
6,962.38
358
2,345.50
34.81
2,310.69
4,651.69
359
2,345.50
23.26
2,322.24
2,329.45
360
2,341.09
11.65
2,329.45
0.00
Totals
844,375.59
453,166.59
391,209.00

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