Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,351.18  
 

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
1,351.18
489.39
861.79
390,649.21
2
1,351.18
488.31
862.87
389,786.34
3
1,351.18
487.23
863.95
388,922.39
4
1,351.18
486.15
865.03
388,057.37
5
1,351.18
485.07
866.11
387,191.26
6
1,351.18
483.99
867.19
386,324.07
7
1,351.18
482.91
868.27
385,455.79
8
1,351.18
481.82
869.36
384,586.43
9
1,351.18
480.73
870.45
383,715.98
10
1,351.18
479.64
871.54
382,844.45
11
1,351.18
478.56
872.62
381,971.83
12
1,351.18
477.46
873.72
381,098.11
13
1,351.18
476.37
874.81
380,223.30
14
1,351.18
475.28
875.90
379,347.40
15
1,351.18
474.18
877.00
378,470.41
16
1,351.18
473.09
878.09
377,592.31
17
1,351.18
471.99
879.19
376,713.12
18
1,351.18
470.89
880.29
375,832.84
19
1,351.18
469.79
881.39
374,951.45
20
1,351.18
468.69
882.49
374,068.96
21
1,351.18
467.59
883.59
373,185.36
22
1,351.18
466.48
884.70
372,300.66
23
1,351.18
465.38
885.80
371,414.86
24
1,351.18
464.27
886.91
370,527.95
25
1,351.18
463.16
888.02
369,639.93
26
1,351.18
462.05
889.13
368,750.80
27
1,351.18
460.94
890.24
367,860.56
28
1,351.18
459.83
891.35
366,969.20
29
1,351.18
458.71
892.47
366,076.73
30
1,351.18
457.60
893.58
365,183.15
31
1,351.18
456.48
894.70
364,288.45
32
1,351.18
455.36
895.82
363,392.63
33
1,351.18
454.24
896.94
362,495.69
34
1,351.18
453.12
898.06
361,597.63
35
1,351.18
452.00
899.18
360,698.45
36
1,351.18
450.87
900.31
359,798.14
37
1,351.18
449.75
901.43
358,896.71
38
1,351.18
448.62
902.56
357,994.15
39
1,351.18
447.49
903.69
357,090.46
40
1,351.18
446.36
904.82
356,185.64
41
1,351.18
445.23
905.95
355,279.70
42
1,351.18
444.10
907.08
354,372.62
43
1,351.18
442.97
908.21
353,464.40
44
1,351.18
441.83
909.35
352,555.05
45
1,351.18
440.69
910.49
351,644.57
46
1,351.18
439.56
911.62
350,732.94
47
1,351.18
438.42
912.76
349,820.18
48
1,351.18
437.28
913.90
348,906.27
49
1,351.18
436.13
915.05
347,991.23
50
1,351.18
434.99
916.19
347,075.04
51
1,351.18
433.84
917.34
346,157.70
52
1,351.18
432.70
918.48
345,239.22
53
1,351.18
431.55
919.63
344,319.59
54
1,351.18
430.40
920.78
343,398.80
55
1,351.18
429.25
921.93
342,476.87
56
1,351.18
428.10
923.08
341,553.79
57
1,351.18
426.94
924.24
340,629.55
58
1,351.18
425.79
925.39
339,704.16
59
1,351.18
424.63
926.55
338,777.61
60
1,351.18
423.47
927.71
337,849.90
61
1,351.18
422.31
928.87
336,921.03
62
1,351.18
421.15
930.03
335,991.00
63
1,351.18
419.99
931.19
335,059.81
64
1,351.18
418.82
932.36
334,127.46
65
1,351.18
417.66
933.52
333,193.94
66
1,351.18
416.49
934.69
332,259.25
67
1,351.18
415.32
935.86
331,323.39
68
1,351.18
414.15
937.03
330,386.37
69
1,351.18
412.98
938.20
329,448.17
70
1,351.18
411.81
939.37
328,508.80
71
1,351.18
410.64
940.54
327,568.26
72
1,351.18
409.46
941.72
326,626.54
73
1,351.18
408.28
942.90
325,683.64
74
1,351.18
407.10
944.08
324,739.57
75
1,351.18
405.92
945.26
323,794.31
76
1,351.18
404.74
946.44
322,847.87
77
1,351.18
403.56
947.62
321,900.25
78
1,351.18
402.38
948.80
320,951.45
79
1,351.18
401.19
949.99
320,001.46
80
1,351.18
400.00
951.18
319,050.28
81
1,351.18
398.81
952.37
318,097.91
82
1,351.18
397.62
953.56
317,144.35
83
1,351.18
396.43
954.75
316,189.60
84
1,351.18
395.24
955.94
315,233.66
85
1,351.18
394.04
957.14
314,276.52
86
1,351.18
392.85
958.33
313,318.19
87
1,351.18
391.65
959.53
312,358.66
88
1,351.18
390.45
960.73
311,397.93
89
1,351.18
389.25
961.93
310,435.99
90
1,351.18
388.04
963.14
309,472.86
91
1,351.18
386.84
964.34
308,508.52
92
1,351.18
385.64
965.54
307,542.97
93
1,351.18
384.43
966.75
306,576.22
94
1,351.18
383.22
967.96
305,608.26
95
1,351.18
382.01
969.17
304,639.09
96
1,351.18
380.80
970.38
303,668.71
97
1,351.18
379.59
971.59
302,697.12
98
1,351.18
378.37
972.81
301,724.31
99
1,351.18
377.16
974.02
300,750.29
100
1,351.18
375.94
975.24
299,775.04
101
1,351.18
374.72
976.46
298,798.58
102
1,351.18
373.50
977.68
297,820.90
103
1,351.18
372.28
978.90
296,842.00
104
1,351.18
371.05
980.13
295,861.87
105
1,351.18
369.83
981.35
294,880.52
106
1,351.18
368.60
982.58
293,897.94
107
1,351.18
367.37
983.81
292,914.13
108
1,351.18
366.14
985.04
291,929.09
109
1,351.18
364.91
986.27
290,942.82
110
1,351.18
363.68
987.50
289,955.32
111
1,351.18
362.44
988.74
288,966.59
112
1,351.18
361.21
989.97
287,976.61
113
1,351.18
359.97
991.21
286,985.40
114
1,351.18
358.73
992.45
285,992.96
115
1,351.18
357.49
993.69
284,999.27
116
1,351.18
356.25
994.93
284,004.34
117
1,351.18
355.01
996.17
283,008.16
118
1,351.18
353.76
997.42
282,010.74
119
1,351.18
352.51
998.67
281,012.08
120
1,351.18
351.27
999.91
280,012.16
121
1,351.18
350.02
1,001.16
279,011.00
122
1,351.18
348.76
1,002.42
278,008.58
123
1,351.18
347.51
1,003.67
277,004.91
124
1,351.18
346.26
1,004.92
275,999.99
125
1,351.18
345.00
1,006.18
274,993.81
126
1,351.18
343.74
1,007.44
273,986.37
127
1,351.18
342.48
1,008.70
272,977.67
128
1,351.18
341.22
1,009.96
271,967.71
129
1,351.18
339.96
1,011.22
270,956.49
130
1,351.18
338.70
1,012.48
269,944.01
131
1,351.18
337.43
1,013.75
268,930.26
132
1,351.18
336.16
1,015.02
267,915.24
133
1,351.18
334.89
1,016.29
266,898.96
134
1,351.18
333.62
1,017.56
265,881.40
135
1,351.18
332.35
1,018.83
264,862.57
136
1,351.18
331.08
1,020.10
263,842.47
137
1,351.18
329.80
1,021.38
262,821.09
138
1,351.18
328.53
1,022.65
261,798.44
139
1,351.18
327.25
1,023.93
260,774.51
140
1,351.18
325.97
1,025.21
259,749.30
141
1,351.18
324.69
1,026.49
258,722.80
142
1,351.18
323.40
1,027.78
257,695.03
143
1,351.18
322.12
1,029.06
256,665.96
144
1,351.18
320.83
1,030.35
255,635.62
145
1,351.18
319.54
1,031.64
254,603.98
146
1,351.18
318.25
1,032.93
253,571.06
147
1,351.18
316.96
1,034.22
252,536.84
148
1,351.18
315.67
1,035.51
251,501.33
149
1,351.18
314.38
1,036.80
250,464.53
150
1,351.18
313.08
1,038.10
249,426.43
151
1,351.18
311.78
1,039.40
248,387.03
152
1,351.18
310.48
1,040.70
247,346.34
153
1,351.18
309.18
1,042.00
246,304.34
154
1,351.18
307.88
1,043.30
245,261.04
155
1,351.18
306.58
1,044.60
244,216.43
156
1,351.18
305.27
1,045.91
243,170.53
157
1,351.18
303.96
1,047.22
242,123.31
158
1,351.18
302.65
1,048.53
241,074.78
159
1,351.18
301.34
1,049.84
240,024.95
160
1,351.18
300.03
1,051.15
238,973.80
161
1,351.18
298.72
1,052.46
237,921.33
162
1,351.18
297.40
1,053.78
236,867.56
163
1,351.18
296.08
1,055.10
235,812.46
164
1,351.18
294.77
1,056.41
234,756.05
165
1,351.18
293.45
1,057.73
233,698.31
166
1,351.18
292.12
1,059.06
232,639.25
167
1,351.18
290.80
1,060.38
231,578.87
168
1,351.18
289.47
1,061.71
230,517.17
169
1,351.18
288.15
1,063.03
229,454.13
170
1,351.18
286.82
1,064.36
228,389.77
171
1,351.18
285.49
1,065.69
227,324.08
172
1,351.18
284.16
1,067.02
226,257.05
173
1,351.18
282.82
1,068.36
225,188.69
174
1,351.18
281.49
1,069.69
224,119.00
175
1,351.18
280.15
1,071.03
223,047.97
176
1,351.18
278.81
1,072.37
221,975.60
177
1,351.18
277.47
1,073.71
220,901.89
178
1,351.18
276.13
1,075.05
219,826.84
179
1,351.18
274.78
1,076.40
218,750.44
180
1,351.18
273.44
1,077.74
217,672.70
181
1,351.18
272.09
1,079.09
216,593.61
182
1,351.18
270.74
1,080.44
215,513.17
183
1,351.18
269.39
1,081.79
214,431.38
184
1,351.18
268.04
1,083.14
213,348.24
185
1,351.18
266.69
1,084.49
212,263.75
186
1,351.18
265.33
1,085.85
211,177.90
187
1,351.18
263.97
1,087.21
210,090.69
188
1,351.18
262.61
1,088.57
209,002.12
189
1,351.18
261.25
1,089.93
207,912.19
190
1,351.18
259.89
1,091.29
206,820.90
191
1,351.18
258.53
1,092.65
205,728.25
192
1,351.18
257.16
1,094.02
204,634.23
193
1,351.18
255.79
1,095.39
203,538.84
194
1,351.18
254.42
1,096.76
202,442.09
195
1,351.18
253.05
1,098.13
201,343.96
196
1,351.18
251.68
1,099.50
200,244.46
197
1,351.18
250.31
1,100.87
199,143.59
198
1,351.18
248.93
1,102.25
198,041.34
199
1,351.18
247.55
1,103.63
196,937.71
200
1,351.18
246.17
1,105.01
195,832.70
201
1,351.18
244.79
1,106.39
194,726.31
202
1,351.18
243.41
1,107.77
193,618.54
203
1,351.18
242.02
1,109.16
192,509.38
204
1,351.18
240.64
1,110.54
191,398.84
205
1,351.18
239.25
1,111.93
190,286.91
206
1,351.18
237.86
1,113.32
189,173.59
207
1,351.18
236.47
1,114.71
188,058.87
208
1,351.18
235.07
1,116.11
186,942.77
209
1,351.18
233.68
1,117.50
185,825.26
210
1,351.18
232.28
1,118.90
184,706.37
211
1,351.18
230.88
1,120.30
183,586.07
212
1,351.18
229.48
1,121.70
182,464.37
213
1,351.18
228.08
1,123.10
181,341.27
214
1,351.18
226.68
1,124.50
180,216.77
215
1,351.18
225.27
1,125.91
179,090.86
216
1,351.18
223.86
1,127.32
177,963.54
217
1,351.18
222.45
1,128.73
176,834.82
218
1,351.18
221.04
1,130.14
175,704.68
219
1,351.18
219.63
1,131.55
174,573.13
220
1,351.18
218.22
1,132.96
173,440.17
221
1,351.18
216.80
1,134.38
172,305.79
222
1,351.18
215.38
1,135.80
171,169.99
223
1,351.18
213.96
1,137.22
170,032.77
224
1,351.18
212.54
1,138.64
168,894.13
225
1,351.18
211.12
1,140.06
167,754.07
226
1,351.18
209.69
1,141.49
166,612.58
227
1,351.18
208.27
1,142.91
165,469.67
228
1,351.18
206.84
1,144.34
164,325.33
229
1,351.18
205.41
1,145.77
163,179.55
230
1,351.18
203.97
1,147.21
162,032.35
231
1,351.18
202.54
1,148.64
160,883.71
232
1,351.18
201.10
1,150.08
159,733.63
233
1,351.18
199.67
1,151.51
158,582.12
234
1,351.18
198.23
1,152.95
157,429.17
235
1,351.18
196.79
1,154.39
156,274.77
236
1,351.18
195.34
1,155.84
155,118.94
237
1,351.18
193.90
1,157.28
153,961.66
238
1,351.18
192.45
1,158.73
152,802.93
239
1,351.18
191.00
1,160.18
151,642.75
240
1,351.18
189.55
1,161.63
150,481.13
241
1,351.18
188.10
1,163.08
149,318.05
242
1,351.18
186.65
1,164.53
148,153.51
243
1,351.18
185.19
1,165.99
146,987.53
244
1,351.18
183.73
1,167.45
145,820.08
245
1,351.18
182.28
1,168.90
144,651.18
246
1,351.18
180.81
1,170.37
143,480.81
247
1,351.18
179.35
1,171.83
142,308.98
248
1,351.18
177.89
1,173.29
141,135.69
249
1,351.18
176.42
1,174.76
139,960.93
250
1,351.18
174.95
1,176.23
138,784.70
251
1,351.18
173.48
1,177.70
137,607.00
252
1,351.18
172.01
1,179.17
136,427.83
253
1,351.18
170.53
1,180.65
135,247.18
254
1,351.18
169.06
1,182.12
134,065.06
255
1,351.18
167.58
1,183.60
132,881.46
256
1,351.18
166.10
1,185.08
131,696.38
257
1,351.18
164.62
1,186.56
130,509.82
258
1,351.18
163.14
1,188.04
129,321.78
259
1,351.18
161.65
1,189.53
128,132.25
260
1,351.18
160.17
1,191.01
126,941.24
261
1,351.18
158.68
1,192.50
125,748.74
262
1,351.18
157.19
1,193.99
124,554.74
263
1,351.18
155.69
1,195.49
123,359.26
264
1,351.18
154.20
1,196.98
122,162.27
265
1,351.18
152.70
1,198.48
120,963.80
266
1,351.18
151.20
1,199.98
119,763.82
267
1,351.18
149.70
1,201.48
118,562.35
268
1,351.18
148.20
1,202.98
117,359.37
269
1,351.18
146.70
1,204.48
116,154.89
270
1,351.18
145.19
1,205.99
114,948.90
271
1,351.18
143.69
1,207.49
113,741.41
272
1,351.18
142.18
1,209.00
112,532.41
273
1,351.18
140.67
1,210.51
111,321.89
274
1,351.18
139.15
1,212.03
110,109.86
275
1,351.18
137.64
1,213.54
108,896.32
276
1,351.18
136.12
1,215.06
107,681.26
277
1,351.18
134.60
1,216.58
106,464.68
278
1,351.18
133.08
1,218.10
105,246.58
279
1,351.18
131.56
1,219.62
104,026.96
280
1,351.18
130.03
1,221.15
102,805.82
281
1,351.18
128.51
1,222.67
101,583.14
282
1,351.18
126.98
1,224.20
100,358.94
283
1,351.18
125.45
1,225.73
99,133.21
284
1,351.18
123.92
1,227.26
97,905.95
285
1,351.18
122.38
1,228.80
96,677.15
286
1,351.18
120.85
1,230.33
95,446.82
287
1,351.18
119.31
1,231.87
94,214.94
288
1,351.18
117.77
1,233.41
92,981.53
289
1,351.18
116.23
1,234.95
91,746.58
290
1,351.18
114.68
1,236.50
90,510.08
291
1,351.18
113.14
1,238.04
89,272.04
292
1,351.18
111.59
1,239.59
88,032.45
293
1,351.18
110.04
1,241.14
86,791.31
294
1,351.18
108.49
1,242.69
85,548.62
295
1,351.18
106.94
1,244.24
84,304.38
296
1,351.18
105.38
1,245.80
83,058.58
297
1,351.18
103.82
1,247.36
81,811.22
298
1,351.18
102.26
1,248.92
80,562.30
299
1,351.18
100.70
1,250.48
79,311.83
300
1,351.18
99.14
1,252.04
78,059.79
301
1,351.18
97.57
1,253.61
76,806.18
302
1,351.18
96.01
1,255.17
75,551.01
303
1,351.18
94.44
1,256.74
74,294.27
304
1,351.18
92.87
1,258.31
73,035.96
305
1,351.18
91.29
1,259.89
71,776.07
306
1,351.18
89.72
1,261.46
70,514.61
307
1,351.18
88.14
1,263.04
69,251.57
308
1,351.18
86.56
1,264.62
67,986.96
309
1,351.18
84.98
1,266.20
66,720.76
310
1,351.18
83.40
1,267.78
65,452.98
311
1,351.18
81.82
1,269.36
64,183.62
312
1,351.18
80.23
1,270.95
62,912.67
313
1,351.18
78.64
1,272.54
61,640.13
314
1,351.18
77.05
1,274.13
60,366.00
315
1,351.18
75.46
1,275.72
59,090.28
316
1,351.18
73.86
1,277.32
57,812.96
317
1,351.18
72.27
1,278.91
56,534.05
318
1,351.18
70.67
1,280.51
55,253.53
319
1,351.18
69.07
1,282.11
53,971.42
320
1,351.18
67.46
1,283.72
52,687.71
321
1,351.18
65.86
1,285.32
51,402.38
322
1,351.18
64.25
1,286.93
50,115.46
323
1,351.18
62.64
1,288.54
48,826.92
324
1,351.18
61.03
1,290.15
47,536.78
325
1,351.18
59.42
1,291.76
46,245.02
326
1,351.18
57.81
1,293.37
44,951.64
327
1,351.18
56.19
1,294.99
43,656.65
328
1,351.18
54.57
1,296.61
42,360.04
329
1,351.18
52.95
1,298.23
41,061.81
330
1,351.18
51.33
1,299.85
39,761.96
331
1,351.18
49.70
1,301.48
38,460.48
332
1,351.18
48.08
1,303.10
37,157.38
333
1,351.18
46.45
1,304.73
35,852.65
334
1,351.18
44.82
1,306.36
34,546.28
335
1,351.18
43.18
1,308.00
33,238.28
336
1,351.18
41.55
1,309.63
31,928.65
337
1,351.18
39.91
1,311.27
30,617.38
338
1,351.18
38.27
1,312.91
29,304.47
339
1,351.18
36.63
1,314.55
27,989.93
340
1,351.18
34.99
1,316.19
26,673.73
341
1,351.18
33.34
1,317.84
25,355.89
342
1,351.18
31.69
1,319.49
24,036.41
343
1,351.18
30.05
1,321.13
22,715.28
344
1,351.18
28.39
1,322.79
21,392.49
345
1,351.18
26.74
1,324.44
20,068.05
346
1,351.18
25.09
1,326.09
18,741.96
347
1,351.18
23.43
1,327.75
17,414.20
348
1,351.18
21.77
1,329.41
16,084.79
349
1,351.18
20.11
1,331.07
14,753.72
350
1,351.18
18.44
1,332.74
13,420.98
351
1,351.18
16.78
1,334.40
12,086.57
352
1,351.18
15.11
1,336.07
10,750.50
353
1,351.18
13.44
1,337.74
9,412.76
354
1,351.18
11.77
1,339.41
8,073.35
355
1,351.18
10.09
1,341.09
6,732.26
356
1,351.18
8.42
1,342.76
5,389.49
357
1,351.18
6.74
1,344.44
4,045.05
358
1,351.18
5.06
1,346.12
2,698.93
359
1,351.18
3.37
1,347.81
1,351.12
360
1,352.81
1.69
1,351.12
0.00
Totals
486,426.43
94,915.43
391,511.00

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