Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 2,338.05  
 

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
2,338.05
1,935.08
402.97
394,847.03
2
2,338.05
1,933.11
404.94
394,442.08
3
2,338.05
1,931.12
406.93
394,035.16
4
2,338.05
1,929.13
408.92
393,626.24
5
2,338.05
1,927.13
410.92
393,215.31
6
2,338.05
1,925.12
412.93
392,802.38
7
2,338.05
1,923.09
414.96
392,387.43
8
2,338.05
1,921.06
416.99
391,970.44
9
2,338.05
1,919.02
419.03
391,551.41
10
2,338.05
1,916.97
421.08
391,130.33
11
2,338.05
1,914.91
423.14
390,707.19
12
2,338.05
1,912.84
425.21
390,281.98
13
2,338.05
1,910.76
427.29
389,854.68
14
2,338.05
1,908.66
429.39
389,425.30
15
2,338.05
1,906.56
431.49
388,993.81
16
2,338.05
1,904.45
433.60
388,560.21
17
2,338.05
1,902.33
435.72
388,124.48
18
2,338.05
1,900.19
437.86
387,686.63
19
2,338.05
1,898.05
440.00
387,246.63
20
2,338.05
1,895.89
442.16
386,804.47
21
2,338.05
1,893.73
444.32
386,360.15
22
2,338.05
1,891.55
446.50
385,913.66
23
2,338.05
1,889.37
448.68
385,464.97
24
2,338.05
1,887.17
450.88
385,014.10
25
2,338.05
1,884.96
453.09
384,561.01
26
2,338.05
1,882.75
455.30
384,105.71
27
2,338.05
1,880.52
457.53
383,648.18
28
2,338.05
1,878.28
459.77
383,188.40
29
2,338.05
1,876.03
462.02
382,726.38
30
2,338.05
1,873.76
464.29
382,262.09
31
2,338.05
1,871.49
466.56
381,795.54
32
2,338.05
1,869.21
468.84
381,326.69
33
2,338.05
1,866.91
471.14
380,855.56
34
2,338.05
1,864.61
473.44
380,382.11
35
2,338.05
1,862.29
475.76
379,906.35
36
2,338.05
1,859.96
478.09
379,428.26
37
2,338.05
1,857.62
480.43
378,947.82
38
2,338.05
1,855.27
482.78
378,465.04
39
2,338.05
1,852.90
485.15
377,979.89
40
2,338.05
1,850.53
487.52
377,492.37
41
2,338.05
1,848.14
489.91
377,002.46
42
2,338.05
1,845.74
492.31
376,510.15
43
2,338.05
1,843.33
494.72
376,015.43
44
2,338.05
1,840.91
497.14
375,518.29
45
2,338.05
1,838.47
499.58
375,018.71
46
2,338.05
1,836.03
502.02
374,516.69
47
2,338.05
1,833.57
504.48
374,012.21
48
2,338.05
1,831.10
506.95
373,505.27
49
2,338.05
1,828.62
509.43
372,995.83
50
2,338.05
1,826.13
511.92
372,483.91
51
2,338.05
1,823.62
514.43
371,969.48
52
2,338.05
1,821.10
516.95
371,452.53
53
2,338.05
1,818.57
519.48
370,933.05
54
2,338.05
1,816.03
522.02
370,411.03
55
2,338.05
1,813.47
524.58
369,886.45
56
2,338.05
1,810.90
527.15
369,359.30
57
2,338.05
1,808.32
529.73
368,829.57
58
2,338.05
1,805.73
532.32
368,297.25
59
2,338.05
1,803.12
534.93
367,762.32
60
2,338.05
1,800.50
537.55
367,224.77
61
2,338.05
1,797.87
540.18
366,684.59
62
2,338.05
1,795.23
542.82
366,141.77
63
2,338.05
1,792.57
545.48
365,596.29
64
2,338.05
1,789.90
548.15
365,048.14
65
2,338.05
1,787.21
550.84
364,497.30
66
2,338.05
1,784.52
553.53
363,943.77
67
2,338.05
1,781.81
556.24
363,387.53
68
2,338.05
1,779.08
558.97
362,828.56
69
2,338.05
1,776.35
561.70
362,266.86
70
2,338.05
1,773.60
564.45
361,702.41
71
2,338.05
1,770.83
567.22
361,135.20
72
2,338.05
1,768.06
569.99
360,565.20
73
2,338.05
1,765.27
572.78
359,992.42
74
2,338.05
1,762.46
575.59
359,416.83
75
2,338.05
1,759.64
578.41
358,838.43
76
2,338.05
1,756.81
581.24
358,257.19
77
2,338.05
1,753.97
584.08
357,673.11
78
2,338.05
1,751.11
586.94
357,086.17
79
2,338.05
1,748.23
589.82
356,496.35
80
2,338.05
1,745.35
592.70
355,903.65
81
2,338.05
1,742.44
595.61
355,308.04
82
2,338.05
1,739.53
598.52
354,709.52
83
2,338.05
1,736.60
601.45
354,108.07
84
2,338.05
1,733.65
604.40
353,503.68
85
2,338.05
1,730.70
607.35
352,896.32
86
2,338.05
1,727.72
610.33
352,285.99
87
2,338.05
1,724.73
613.32
351,672.68
88
2,338.05
1,721.73
616.32
351,056.36
89
2,338.05
1,718.71
619.34
350,437.02
90
2,338.05
1,715.68
622.37
349,814.65
91
2,338.05
1,712.63
625.42
349,189.23
92
2,338.05
1,709.57
628.48
348,560.76
93
2,338.05
1,706.50
631.55
347,929.20
94
2,338.05
1,703.40
634.65
347,294.56
95
2,338.05
1,700.30
637.75
346,656.80
96
2,338.05
1,697.17
640.88
346,015.93
97
2,338.05
1,694.04
644.01
345,371.91
98
2,338.05
1,690.88
647.17
344,724.75
99
2,338.05
1,687.71
650.34
344,074.41
100
2,338.05
1,684.53
653.52
343,420.89
101
2,338.05
1,681.33
656.72
342,764.17
102
2,338.05
1,678.12
659.93
342,104.24
103
2,338.05
1,674.89
663.16
341,441.07
104
2,338.05
1,671.64
666.41
340,774.66
105
2,338.05
1,668.38
669.67
340,104.99
106
2,338.05
1,665.10
672.95
339,432.04
107
2,338.05
1,661.80
676.25
338,755.79
108
2,338.05
1,658.49
679.56
338,076.23
109
2,338.05
1,655.16
682.89
337,393.35
110
2,338.05
1,651.82
686.23
336,707.12
111
2,338.05
1,648.46
689.59
336,017.53
112
2,338.05
1,645.09
692.96
335,324.57
113
2,338.05
1,641.69
696.36
334,628.21
114
2,338.05
1,638.28
699.77
333,928.44
115
2,338.05
1,634.86
703.19
333,225.25
116
2,338.05
1,631.42
706.63
332,518.62
117
2,338.05
1,627.96
710.09
331,808.52
118
2,338.05
1,624.48
713.57
331,094.95
119
2,338.05
1,620.99
717.06
330,377.89
120
2,338.05
1,617.48
720.57
329,657.31
121
2,338.05
1,613.95
724.10
328,933.21
122
2,338.05
1,610.40
727.65
328,205.56
123
2,338.05
1,606.84
731.21
327,474.35
124
2,338.05
1,603.26
734.79
326,739.56
125
2,338.05
1,599.66
738.39
326,001.17
126
2,338.05
1,596.05
742.00
325,259.17
127
2,338.05
1,592.41
745.64
324,513.54
128
2,338.05
1,588.76
749.29
323,764.25
129
2,338.05
1,585.10
752.95
323,011.30
130
2,338.05
1,581.41
756.64
322,254.65
131
2,338.05
1,577.71
760.34
321,494.31
132
2,338.05
1,573.98
764.07
320,730.24
133
2,338.05
1,570.24
767.81
319,962.43
134
2,338.05
1,566.48
771.57
319,190.87
135
2,338.05
1,562.71
775.34
318,415.52
136
2,338.05
1,558.91
779.14
317,636.38
137
2,338.05
1,555.09
782.96
316,853.43
138
2,338.05
1,551.26
786.79
316,066.64
139
2,338.05
1,547.41
790.64
315,276.00
140
2,338.05
1,543.54
794.51
314,481.49
141
2,338.05
1,539.65
798.40
313,683.08
142
2,338.05
1,535.74
802.31
312,880.78
143
2,338.05
1,531.81
806.24
312,074.54
144
2,338.05
1,527.86
810.19
311,264.35
145
2,338.05
1,523.90
814.15
310,450.20
146
2,338.05
1,519.91
818.14
309,632.06
147
2,338.05
1,515.91
822.14
308,809.92
148
2,338.05
1,511.88
826.17
307,983.75
149
2,338.05
1,507.84
830.21
307,153.54
150
2,338.05
1,503.77
834.28
306,319.26
151
2,338.05
1,499.69
838.36
305,480.90
152
2,338.05
1,495.58
842.47
304,638.43
153
2,338.05
1,491.46
846.59
303,791.84
154
2,338.05
1,487.31
850.74
302,941.11
155
2,338.05
1,483.15
854.90
302,086.21
156
2,338.05
1,478.96
859.09
301,227.12
157
2,338.05
1,474.76
863.29
300,363.83
158
2,338.05
1,470.53
867.52
299,496.31
159
2,338.05
1,466.28
871.77
298,624.54
160
2,338.05
1,462.02
876.03
297,748.51
161
2,338.05
1,457.73
880.32
296,868.19
162
2,338.05
1,453.42
884.63
295,983.55
163
2,338.05
1,449.09
888.96
295,094.59
164
2,338.05
1,444.73
893.32
294,201.27
165
2,338.05
1,440.36
897.69
293,303.58
166
2,338.05
1,435.97
902.08
292,401.50
167
2,338.05
1,431.55
906.50
291,495.00
168
2,338.05
1,427.11
910.94
290,584.06
169
2,338.05
1,422.65
915.40
289,668.66
170
2,338.05
1,418.17
919.88
288,748.78
171
2,338.05
1,413.67
924.38
287,824.39
172
2,338.05
1,409.14
928.91
286,895.48
173
2,338.05
1,404.59
933.46
285,962.03
174
2,338.05
1,400.02
938.03
285,024.00
175
2,338.05
1,395.43
942.62
284,081.38
176
2,338.05
1,390.82
947.23
283,134.14
177
2,338.05
1,386.18
951.87
282,182.27
178
2,338.05
1,381.52
956.53
281,225.74
179
2,338.05
1,376.83
961.22
280,264.52
180
2,338.05
1,372.13
965.92
279,298.60
181
2,338.05
1,367.40
970.65
278,327.95
182
2,338.05
1,362.65
975.40
277,352.55
183
2,338.05
1,357.87
980.18
276,372.37
184
2,338.05
1,353.07
984.98
275,387.39
185
2,338.05
1,348.25
989.80
274,397.60
186
2,338.05
1,343.40
994.65
273,402.95
187
2,338.05
1,338.54
999.51
272,403.44
188
2,338.05
1,333.64
1,004.41
271,399.03
189
2,338.05
1,328.72
1,009.33
270,389.70
190
2,338.05
1,323.78
1,014.27
269,375.43
191
2,338.05
1,318.82
1,019.23
268,356.20
192
2,338.05
1,313.83
1,024.22
267,331.98
193
2,338.05
1,308.81
1,029.24
266,302.74
194
2,338.05
1,303.77
1,034.28
265,268.47
195
2,338.05
1,298.71
1,039.34
264,229.13
196
2,338.05
1,293.62
1,044.43
263,184.70
197
2,338.05
1,288.51
1,049.54
262,135.16
198
2,338.05
1,283.37
1,054.68
261,080.48
199
2,338.05
1,278.21
1,059.84
260,020.63
200
2,338.05
1,273.02
1,065.03
258,955.60
201
2,338.05
1,267.80
1,070.25
257,885.35
202
2,338.05
1,262.56
1,075.49
256,809.87
203
2,338.05
1,257.30
1,080.75
255,729.12
204
2,338.05
1,252.01
1,086.04
254,643.07
205
2,338.05
1,246.69
1,091.36
253,551.71
206
2,338.05
1,241.35
1,096.70
252,455.01
207
2,338.05
1,235.98
1,102.07
251,352.94
208
2,338.05
1,230.58
1,107.47
250,245.47
209
2,338.05
1,225.16
1,112.89
249,132.58
210
2,338.05
1,219.71
1,118.34
248,014.24
211
2,338.05
1,214.24
1,123.81
246,890.43
212
2,338.05
1,208.73
1,129.32
245,761.11
213
2,338.05
1,203.21
1,134.84
244,626.27
214
2,338.05
1,197.65
1,140.40
243,485.87
215
2,338.05
1,192.07
1,145.98
242,339.88
216
2,338.05
1,186.46
1,151.59
241,188.29
217
2,338.05
1,180.82
1,157.23
240,031.06
218
2,338.05
1,175.15
1,162.90
238,868.16
219
2,338.05
1,169.46
1,168.59
237,699.57
220
2,338.05
1,163.74
1,174.31
236,525.25
221
2,338.05
1,157.99
1,180.06
235,345.19
222
2,338.05
1,152.21
1,185.84
234,159.35
223
2,338.05
1,146.41
1,191.64
232,967.71
224
2,338.05
1,140.57
1,197.48
231,770.23
225
2,338.05
1,134.71
1,203.34
230,566.89
226
2,338.05
1,128.82
1,209.23
229,357.66
227
2,338.05
1,122.90
1,215.15
228,142.50
228
2,338.05
1,116.95
1,221.10
226,921.40
229
2,338.05
1,110.97
1,227.08
225,694.32
230
2,338.05
1,104.96
1,233.09
224,461.23
231
2,338.05
1,098.92
1,239.13
223,222.11
232
2,338.05
1,092.86
1,245.19
221,976.91
233
2,338.05
1,086.76
1,251.29
220,725.63
234
2,338.05
1,080.64
1,257.41
219,468.21
235
2,338.05
1,074.48
1,263.57
218,204.64
236
2,338.05
1,068.29
1,269.76
216,934.89
237
2,338.05
1,062.08
1,275.97
215,658.91
238
2,338.05
1,055.83
1,282.22
214,376.69
239
2,338.05
1,049.55
1,288.50
213,088.19
240
2,338.05
1,043.24
1,294.81
211,793.39
241
2,338.05
1,036.91
1,301.14
210,492.24
242
2,338.05
1,030.53
1,307.52
209,184.73
243
2,338.05
1,024.13
1,313.92
207,870.81
244
2,338.05
1,017.70
1,320.35
206,550.46
245
2,338.05
1,011.24
1,326.81
205,223.65
246
2,338.05
1,004.74
1,333.31
203,890.34
247
2,338.05
998.21
1,339.84
202,550.50
248
2,338.05
991.65
1,346.40
201,204.11
249
2,338.05
985.06
1,352.99
199,851.12
250
2,338.05
978.44
1,359.61
198,491.51
251
2,338.05
971.78
1,366.27
197,125.24
252
2,338.05
965.09
1,372.96
195,752.28
253
2,338.05
958.37
1,379.68
194,372.60
254
2,338.05
951.62
1,386.43
192,986.17
255
2,338.05
944.83
1,393.22
191,592.95
256
2,338.05
938.01
1,400.04
190,192.90
257
2,338.05
931.15
1,406.90
188,786.01
258
2,338.05
924.26
1,413.79
187,372.22
259
2,338.05
917.34
1,420.71
185,951.51
260
2,338.05
910.39
1,427.66
184,523.85
261
2,338.05
903.40
1,434.65
183,089.20
262
2,338.05
896.37
1,441.68
181,647.52
263
2,338.05
889.32
1,448.73
180,198.79
264
2,338.05
882.22
1,455.83
178,742.96
265
2,338.05
875.10
1,462.95
177,280.01
266
2,338.05
867.93
1,470.12
175,809.89
267
2,338.05
860.74
1,477.31
174,332.58
268
2,338.05
853.50
1,484.55
172,848.03
269
2,338.05
846.24
1,491.81
171,356.22
270
2,338.05
838.93
1,499.12
169,857.10
271
2,338.05
831.59
1,506.46
168,350.64
272
2,338.05
824.22
1,513.83
166,836.81
273
2,338.05
816.81
1,521.24
165,315.56
274
2,338.05
809.36
1,528.69
163,786.87
275
2,338.05
801.87
1,536.18
162,250.69
276
2,338.05
794.35
1,543.70
160,706.99
277
2,338.05
786.79
1,551.26
159,155.74
278
2,338.05
779.20
1,558.85
157,596.89
279
2,338.05
771.57
1,566.48
156,030.41
280
2,338.05
763.90
1,574.15
154,456.26
281
2,338.05
756.19
1,581.86
152,874.40
282
2,338.05
748.45
1,589.60
151,284.80
283
2,338.05
740.67
1,597.38
149,687.41
284
2,338.05
732.84
1,605.21
148,082.21
285
2,338.05
724.99
1,613.06
146,469.14
286
2,338.05
717.09
1,620.96
144,848.18
287
2,338.05
709.15
1,628.90
143,219.28
288
2,338.05
701.18
1,636.87
141,582.41
289
2,338.05
693.16
1,644.89
139,937.52
290
2,338.05
685.11
1,652.94
138,284.58
291
2,338.05
677.02
1,661.03
136,623.55
292
2,338.05
668.89
1,669.16
134,954.39
293
2,338.05
660.71
1,677.34
133,277.05
294
2,338.05
652.50
1,685.55
131,591.51
295
2,338.05
644.25
1,693.80
129,897.71
296
2,338.05
635.96
1,702.09
128,195.61
297
2,338.05
627.62
1,710.43
126,485.19
298
2,338.05
619.25
1,718.80
124,766.39
299
2,338.05
610.84
1,727.21
123,039.17
300
2,338.05
602.38
1,735.67
121,303.50
301
2,338.05
593.88
1,744.17
119,559.33
302
2,338.05
585.34
1,752.71
117,806.63
303
2,338.05
576.76
1,761.29
116,045.34
304
2,338.05
568.14
1,769.91
114,275.43
305
2,338.05
559.47
1,778.58
112,496.85
306
2,338.05
550.77
1,787.28
110,709.57
307
2,338.05
542.02
1,796.03
108,913.53
308
2,338.05
533.22
1,804.83
107,108.70
309
2,338.05
524.39
1,813.66
105,295.04
310
2,338.05
515.51
1,822.54
103,472.50
311
2,338.05
506.58
1,831.47
101,641.03
312
2,338.05
497.62
1,840.43
99,800.60
313
2,338.05
488.61
1,849.44
97,951.16
314
2,338.05
479.55
1,858.50
96,092.66
315
2,338.05
470.45
1,867.60
94,225.06
316
2,338.05
461.31
1,876.74
92,348.32
317
2,338.05
452.12
1,885.93
90,462.39
318
2,338.05
442.89
1,895.16
88,567.23
319
2,338.05
433.61
1,904.44
86,662.79
320
2,338.05
424.29
1,913.76
84,749.03
321
2,338.05
414.92
1,923.13
82,825.90
322
2,338.05
405.50
1,932.55
80,893.35
323
2,338.05
396.04
1,942.01
78,951.34
324
2,338.05
386.53
1,951.52
76,999.82
325
2,338.05
376.98
1,961.07
75,038.75
326
2,338.05
367.38
1,970.67
73,068.08
327
2,338.05
357.73
1,980.32
71,087.76
328
2,338.05
348.03
1,990.02
69,097.74
329
2,338.05
338.29
1,999.76
67,097.98
330
2,338.05
328.50
2,009.55
65,088.43
331
2,338.05
318.66
2,019.39
63,069.04
332
2,338.05
308.78
2,029.27
61,039.77
333
2,338.05
298.84
2,039.21
59,000.56
334
2,338.05
288.86
2,049.19
56,951.37
335
2,338.05
278.82
2,059.23
54,892.14
336
2,338.05
268.74
2,069.31
52,822.83
337
2,338.05
258.61
2,079.44
50,743.40
338
2,338.05
248.43
2,089.62
48,653.78
339
2,338.05
238.20
2,099.85
46,553.93
340
2,338.05
227.92
2,110.13
44,443.80
341
2,338.05
217.59
2,120.46
42,323.34
342
2,338.05
207.21
2,130.84
40,192.50
343
2,338.05
196.78
2,141.27
38,051.22
344
2,338.05
186.29
2,151.76
35,899.46
345
2,338.05
175.76
2,162.29
33,737.17
346
2,338.05
165.17
2,172.88
31,564.29
347
2,338.05
154.53
2,183.52
29,380.78
348
2,338.05
143.84
2,194.21
27,186.57
349
2,338.05
133.10
2,204.95
24,981.62
350
2,338.05
122.31
2,215.74
22,765.88
351
2,338.05
111.46
2,226.59
20,539.29
352
2,338.05
100.56
2,237.49
18,301.79
353
2,338.05
89.60
2,248.45
16,053.34
354
2,338.05
78.59
2,259.46
13,793.89
355
2,338.05
67.53
2,270.52
11,523.37
356
2,338.05
56.42
2,281.63
9,241.74
357
2,338.05
45.25
2,292.80
6,948.93
358
2,338.05
34.02
2,304.03
4,644.91
359
2,338.05
22.74
2,315.31
2,329.60
360
2,341.00
11.41
2,329.60
0.00
Totals
841,700.95
446,450.95
395,250.00

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