Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,342.74  
 

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
1,342.74
453.65
889.09
395,020.91
2
1,342.74
452.63
890.11
394,130.79
3
1,342.74
451.61
891.13
393,239.66
4
1,342.74
450.59
892.15
392,347.51
5
1,342.74
449.56
893.18
391,454.34
6
1,342.74
448.54
894.20
390,560.14
7
1,342.74
447.52
895.22
389,664.91
8
1,342.74
446.49
896.25
388,768.66
9
1,342.74
445.46
897.28
387,871.39
10
1,342.74
444.44
898.30
386,973.08
11
1,342.74
443.41
899.33
386,073.75
12
1,342.74
442.38
900.36
385,173.39
13
1,342.74
441.34
901.40
384,271.99
14
1,342.74
440.31
902.43
383,369.56
15
1,342.74
439.28
903.46
382,466.10
16
1,342.74
438.24
904.50
381,561.60
17
1,342.74
437.21
905.53
380,656.07
18
1,342.74
436.17
906.57
379,749.50
19
1,342.74
435.13
907.61
378,841.89
20
1,342.74
434.09
908.65
377,933.24
21
1,342.74
433.05
909.69
377,023.55
22
1,342.74
432.01
910.73
376,112.81
23
1,342.74
430.96
911.78
375,201.03
24
1,342.74
429.92
912.82
374,288.21
25
1,342.74
428.87
913.87
373,374.34
26
1,342.74
427.82
914.92
372,459.43
27
1,342.74
426.78
915.96
371,543.47
28
1,342.74
425.73
917.01
370,626.45
29
1,342.74
424.68
918.06
369,708.39
30
1,342.74
423.62
919.12
368,789.27
31
1,342.74
422.57
920.17
367,869.10
32
1,342.74
421.52
921.22
366,947.88
33
1,342.74
420.46
922.28
366,025.60
34
1,342.74
419.40
923.34
365,102.27
35
1,342.74
418.35
924.39
364,177.87
36
1,342.74
417.29
925.45
363,252.42
37
1,342.74
416.23
926.51
362,325.91
38
1,342.74
415.17
927.57
361,398.33
39
1,342.74
414.10
928.64
360,469.69
40
1,342.74
413.04
929.70
359,539.99
41
1,342.74
411.97
930.77
358,609.22
42
1,342.74
410.91
931.83
357,677.39
43
1,342.74
409.84
932.90
356,744.49
44
1,342.74
408.77
933.97
355,810.52
45
1,342.74
407.70
935.04
354,875.48
46
1,342.74
406.63
936.11
353,939.37
47
1,342.74
405.56
937.18
353,002.18
48
1,342.74
404.48
938.26
352,063.92
49
1,342.74
403.41
939.33
351,124.59
50
1,342.74
402.33
940.41
350,184.18
51
1,342.74
401.25
941.49
349,242.69
52
1,342.74
400.17
942.57
348,300.13
53
1,342.74
399.09
943.65
347,356.48
54
1,342.74
398.01
944.73
346,411.75
55
1,342.74
396.93
945.81
345,465.94
56
1,342.74
395.85
946.89
344,519.05
57
1,342.74
394.76
947.98
343,571.07
58
1,342.74
393.68
949.06
342,622.01
59
1,342.74
392.59
950.15
341,671.86
60
1,342.74
391.50
951.24
340,720.61
61
1,342.74
390.41
952.33
339,768.28
62
1,342.74
389.32
953.42
338,814.86
63
1,342.74
388.23
954.51
337,860.35
64
1,342.74
387.13
955.61
336,904.74
65
1,342.74
386.04
956.70
335,948.03
66
1,342.74
384.94
957.80
334,990.24
67
1,342.74
383.84
958.90
334,031.34
68
1,342.74
382.74
960.00
333,071.34
69
1,342.74
381.64
961.10
332,110.25
70
1,342.74
380.54
962.20
331,148.05
71
1,342.74
379.44
963.30
330,184.75
72
1,342.74
378.34
964.40
329,220.35
73
1,342.74
377.23
965.51
328,254.84
74
1,342.74
376.13
966.61
327,288.22
75
1,342.74
375.02
967.72
326,320.50
76
1,342.74
373.91
968.83
325,351.67
77
1,342.74
372.80
969.94
324,381.73
78
1,342.74
371.69
971.05
323,410.68
79
1,342.74
370.57
972.17
322,438.51
80
1,342.74
369.46
973.28
321,465.23
81
1,342.74
368.35
974.39
320,490.84
82
1,342.74
367.23
975.51
319,515.33
83
1,342.74
366.11
976.63
318,538.70
84
1,342.74
364.99
977.75
317,560.95
85
1,342.74
363.87
978.87
316,582.08
86
1,342.74
362.75
979.99
315,602.09
87
1,342.74
361.63
981.11
314,620.98
88
1,342.74
360.50
982.24
313,638.74
89
1,342.74
359.38
983.36
312,655.38
90
1,342.74
358.25
984.49
311,670.89
91
1,342.74
357.12
985.62
310,685.27
92
1,342.74
355.99
986.75
309,698.53
93
1,342.74
354.86
987.88
308,710.65
94
1,342.74
353.73
989.01
307,721.64
95
1,342.74
352.60
990.14
306,731.50
96
1,342.74
351.46
991.28
305,740.22
97
1,342.74
350.33
992.41
304,747.81
98
1,342.74
349.19
993.55
303,754.26
99
1,342.74
348.05
994.69
302,759.57
100
1,342.74
346.91
995.83
301,763.74
101
1,342.74
345.77
996.97
300,766.78
102
1,342.74
344.63
998.11
299,768.66
103
1,342.74
343.48
999.26
298,769.41
104
1,342.74
342.34
1,000.40
297,769.01
105
1,342.74
341.19
1,001.55
296,767.46
106
1,342.74
340.05
1,002.69
295,764.77
107
1,342.74
338.90
1,003.84
294,760.93
108
1,342.74
337.75
1,004.99
293,755.93
109
1,342.74
336.60
1,006.14
292,749.79
110
1,342.74
335.44
1,007.30
291,742.49
111
1,342.74
334.29
1,008.45
290,734.04
112
1,342.74
333.13
1,009.61
289,724.43
113
1,342.74
331.98
1,010.76
288,713.67
114
1,342.74
330.82
1,011.92
287,701.74
115
1,342.74
329.66
1,013.08
286,688.66
116
1,342.74
328.50
1,014.24
285,674.42
117
1,342.74
327.34
1,015.40
284,659.02
118
1,342.74
326.17
1,016.57
283,642.45
119
1,342.74
325.01
1,017.73
282,624.71
120
1,342.74
323.84
1,018.90
281,605.82
121
1,342.74
322.67
1,020.07
280,585.75
122
1,342.74
321.50
1,021.24
279,564.51
123
1,342.74
320.33
1,022.41
278,542.11
124
1,342.74
319.16
1,023.58
277,518.53
125
1,342.74
317.99
1,024.75
276,493.78
126
1,342.74
316.82
1,025.92
275,467.86
127
1,342.74
315.64
1,027.10
274,440.76
128
1,342.74
314.46
1,028.28
273,412.48
129
1,342.74
313.29
1,029.45
272,383.03
130
1,342.74
312.11
1,030.63
271,352.39
131
1,342.74
310.92
1,031.82
270,320.58
132
1,342.74
309.74
1,033.00
269,287.58
133
1,342.74
308.56
1,034.18
268,253.40
134
1,342.74
307.37
1,035.37
267,218.03
135
1,342.74
306.19
1,036.55
266,181.48
136
1,342.74
305.00
1,037.74
265,143.74
137
1,342.74
303.81
1,038.93
264,104.81
138
1,342.74
302.62
1,040.12
263,064.69
139
1,342.74
301.43
1,041.31
262,023.38
140
1,342.74
300.24
1,042.50
260,980.87
141
1,342.74
299.04
1,043.70
259,937.17
142
1,342.74
297.84
1,044.90
258,892.28
143
1,342.74
296.65
1,046.09
257,846.18
144
1,342.74
295.45
1,047.29
256,798.89
145
1,342.74
294.25
1,048.49
255,750.40
146
1,342.74
293.05
1,049.69
254,700.71
147
1,342.74
291.84
1,050.90
253,649.81
148
1,342.74
290.64
1,052.10
252,597.71
149
1,342.74
289.43
1,053.31
251,544.41
150
1,342.74
288.23
1,054.51
250,489.90
151
1,342.74
287.02
1,055.72
249,434.18
152
1,342.74
285.81
1,056.93
248,377.25
153
1,342.74
284.60
1,058.14
247,319.10
154
1,342.74
283.39
1,059.35
246,259.75
155
1,342.74
282.17
1,060.57
245,199.18
156
1,342.74
280.96
1,061.78
244,137.40
157
1,342.74
279.74
1,063.00
243,074.40
158
1,342.74
278.52
1,064.22
242,010.18
159
1,342.74
277.30
1,065.44
240,944.75
160
1,342.74
276.08
1,066.66
239,878.09
161
1,342.74
274.86
1,067.88
238,810.21
162
1,342.74
273.64
1,069.10
237,741.11
163
1,342.74
272.41
1,070.33
236,670.78
164
1,342.74
271.19
1,071.55
235,599.22
165
1,342.74
269.96
1,072.78
234,526.44
166
1,342.74
268.73
1,074.01
233,452.43
167
1,342.74
267.50
1,075.24
232,377.19
168
1,342.74
266.27
1,076.47
231,300.71
169
1,342.74
265.03
1,077.71
230,223.01
170
1,342.74
263.80
1,078.94
229,144.06
171
1,342.74
262.56
1,080.18
228,063.88
172
1,342.74
261.32
1,081.42
226,982.47
173
1,342.74
260.08
1,082.66
225,899.81
174
1,342.74
258.84
1,083.90
224,815.91
175
1,342.74
257.60
1,085.14
223,730.78
176
1,342.74
256.36
1,086.38
222,644.39
177
1,342.74
255.11
1,087.63
221,556.77
178
1,342.74
253.87
1,088.87
220,467.89
179
1,342.74
252.62
1,090.12
219,377.77
180
1,342.74
251.37
1,091.37
218,286.40
181
1,342.74
250.12
1,092.62
217,193.78
182
1,342.74
248.87
1,093.87
216,099.91
183
1,342.74
247.61
1,095.13
215,004.79
184
1,342.74
246.36
1,096.38
213,908.41
185
1,342.74
245.10
1,097.64
212,810.77
186
1,342.74
243.85
1,098.89
211,711.88
187
1,342.74
242.59
1,100.15
210,611.72
188
1,342.74
241.33
1,101.41
209,510.31
189
1,342.74
240.06
1,102.68
208,407.63
190
1,342.74
238.80
1,103.94
207,303.69
191
1,342.74
237.54
1,105.20
206,198.49
192
1,342.74
236.27
1,106.47
205,092.02
193
1,342.74
235.00
1,107.74
203,984.28
194
1,342.74
233.73
1,109.01
202,875.27
195
1,342.74
232.46
1,110.28
201,764.99
196
1,342.74
231.19
1,111.55
200,653.44
197
1,342.74
229.92
1,112.82
199,540.62
198
1,342.74
228.64
1,114.10
198,426.52
199
1,342.74
227.36
1,115.38
197,311.14
200
1,342.74
226.09
1,116.65
196,194.49
201
1,342.74
224.81
1,117.93
195,076.55
202
1,342.74
223.53
1,119.21
193,957.34
203
1,342.74
222.24
1,120.50
192,836.84
204
1,342.74
220.96
1,121.78
191,715.06
205
1,342.74
219.67
1,123.07
190,591.99
206
1,342.74
218.39
1,124.35
189,467.64
207
1,342.74
217.10
1,125.64
188,342.00
208
1,342.74
215.81
1,126.93
187,215.07
209
1,342.74
214.52
1,128.22
186,086.84
210
1,342.74
213.22
1,129.52
184,957.33
211
1,342.74
211.93
1,130.81
183,826.52
212
1,342.74
210.63
1,132.11
182,694.41
213
1,342.74
209.34
1,133.40
181,561.01
214
1,342.74
208.04
1,134.70
180,426.31
215
1,342.74
206.74
1,136.00
179,290.31
216
1,342.74
205.44
1,137.30
178,153.00
217
1,342.74
204.13
1,138.61
177,014.40
218
1,342.74
202.83
1,139.91
175,874.49
219
1,342.74
201.52
1,141.22
174,733.27
220
1,342.74
200.22
1,142.52
173,590.74
221
1,342.74
198.91
1,143.83
172,446.91
222
1,342.74
197.60
1,145.14
171,301.77
223
1,342.74
196.28
1,146.46
170,155.31
224
1,342.74
194.97
1,147.77
169,007.54
225
1,342.74
193.65
1,149.09
167,858.45
226
1,342.74
192.34
1,150.40
166,708.05
227
1,342.74
191.02
1,151.72
165,556.33
228
1,342.74
189.70
1,153.04
164,403.29
229
1,342.74
188.38
1,154.36
163,248.93
230
1,342.74
187.06
1,155.68
162,093.25
231
1,342.74
185.73
1,157.01
160,936.24
232
1,342.74
184.41
1,158.33
159,777.90
233
1,342.74
183.08
1,159.66
158,618.24
234
1,342.74
181.75
1,160.99
157,457.25
235
1,342.74
180.42
1,162.32
156,294.93
236
1,342.74
179.09
1,163.65
155,131.28
237
1,342.74
177.75
1,164.99
153,966.29
238
1,342.74
176.42
1,166.32
152,799.97
239
1,342.74
175.08
1,167.66
151,632.32
240
1,342.74
173.75
1,168.99
150,463.32
241
1,342.74
172.41
1,170.33
149,292.99
242
1,342.74
171.06
1,171.68
148,121.31
243
1,342.74
169.72
1,173.02
146,948.30
244
1,342.74
168.38
1,174.36
145,773.93
245
1,342.74
167.03
1,175.71
144,598.23
246
1,342.74
165.69
1,177.05
143,421.17
247
1,342.74
164.34
1,178.40
142,242.77
248
1,342.74
162.99
1,179.75
141,063.02
249
1,342.74
161.63
1,181.11
139,881.91
250
1,342.74
160.28
1,182.46
138,699.45
251
1,342.74
158.93
1,183.81
137,515.64
252
1,342.74
157.57
1,185.17
136,330.47
253
1,342.74
156.21
1,186.53
135,143.94
254
1,342.74
154.85
1,187.89
133,956.05
255
1,342.74
153.49
1,189.25
132,766.80
256
1,342.74
152.13
1,190.61
131,576.19
257
1,342.74
150.76
1,191.98
130,384.22
258
1,342.74
149.40
1,193.34
129,190.88
259
1,342.74
148.03
1,194.71
127,996.17
260
1,342.74
146.66
1,196.08
126,800.09
261
1,342.74
145.29
1,197.45
125,602.64
262
1,342.74
143.92
1,198.82
124,403.82
263
1,342.74
142.55
1,200.19
123,203.63
264
1,342.74
141.17
1,201.57
122,002.06
265
1,342.74
139.79
1,202.95
120,799.11
266
1,342.74
138.42
1,204.32
119,594.79
267
1,342.74
137.04
1,205.70
118,389.08
268
1,342.74
135.65
1,207.09
117,182.00
269
1,342.74
134.27
1,208.47
115,973.53
270
1,342.74
132.89
1,209.85
114,763.67
271
1,342.74
131.50
1,211.24
113,552.43
272
1,342.74
130.11
1,212.63
112,339.81
273
1,342.74
128.72
1,214.02
111,125.79
274
1,342.74
127.33
1,215.41
109,910.38
275
1,342.74
125.94
1,216.80
108,693.58
276
1,342.74
124.54
1,218.20
107,475.38
277
1,342.74
123.15
1,219.59
106,255.79
278
1,342.74
121.75
1,220.99
105,034.80
279
1,342.74
120.35
1,222.39
103,812.42
280
1,342.74
118.95
1,223.79
102,588.63
281
1,342.74
117.55
1,225.19
101,363.44
282
1,342.74
116.15
1,226.59
100,136.84
283
1,342.74
114.74
1,228.00
98,908.84
284
1,342.74
113.33
1,229.41
97,679.44
285
1,342.74
111.92
1,230.82
96,448.62
286
1,342.74
110.51
1,232.23
95,216.40
287
1,342.74
109.10
1,233.64
93,982.76
288
1,342.74
107.69
1,235.05
92,747.71
289
1,342.74
106.27
1,236.47
91,511.24
290
1,342.74
104.86
1,237.88
90,273.36
291
1,342.74
103.44
1,239.30
89,034.05
292
1,342.74
102.02
1,240.72
87,793.33
293
1,342.74
100.60
1,242.14
86,551.19
294
1,342.74
99.17
1,243.57
85,307.62
295
1,342.74
97.75
1,244.99
84,062.63
296
1,342.74
96.32
1,246.42
82,816.21
297
1,342.74
94.89
1,247.85
81,568.37
298
1,342.74
93.46
1,249.28
80,319.09
299
1,342.74
92.03
1,250.71
79,068.38
300
1,342.74
90.60
1,252.14
77,816.24
301
1,342.74
89.16
1,253.58
76,562.67
302
1,342.74
87.73
1,255.01
75,307.65
303
1,342.74
86.29
1,256.45
74,051.20
304
1,342.74
84.85
1,257.89
72,793.31
305
1,342.74
83.41
1,259.33
71,533.98
306
1,342.74
81.97
1,260.77
70,273.21
307
1,342.74
80.52
1,262.22
69,010.99
308
1,342.74
79.08
1,263.66
67,747.33
309
1,342.74
77.63
1,265.11
66,482.21
310
1,342.74
76.18
1,266.56
65,215.65
311
1,342.74
74.73
1,268.01
63,947.64
312
1,342.74
73.27
1,269.47
62,678.17
313
1,342.74
71.82
1,270.92
61,407.25
314
1,342.74
70.36
1,272.38
60,134.87
315
1,342.74
68.90
1,273.84
58,861.04
316
1,342.74
67.44
1,275.30
57,585.74
317
1,342.74
65.98
1,276.76
56,308.98
318
1,342.74
64.52
1,278.22
55,030.76
319
1,342.74
63.06
1,279.68
53,751.08
320
1,342.74
61.59
1,281.15
52,469.93
321
1,342.74
60.12
1,282.62
51,187.31
322
1,342.74
58.65
1,284.09
49,903.22
323
1,342.74
57.18
1,285.56
48,617.67
324
1,342.74
55.71
1,287.03
47,330.63
325
1,342.74
54.23
1,288.51
46,042.13
326
1,342.74
52.76
1,289.98
44,752.14
327
1,342.74
51.28
1,291.46
43,460.68
328
1,342.74
49.80
1,292.94
42,167.74
329
1,342.74
48.32
1,294.42
40,873.32
330
1,342.74
46.83
1,295.91
39,577.41
331
1,342.74
45.35
1,297.39
38,280.02
332
1,342.74
43.86
1,298.88
36,981.14
333
1,342.74
42.37
1,300.37
35,680.78
334
1,342.74
40.88
1,301.86
34,378.92
335
1,342.74
39.39
1,303.35
33,075.57
336
1,342.74
37.90
1,304.84
31,770.73
337
1,342.74
36.40
1,306.34
30,464.40
338
1,342.74
34.91
1,307.83
29,156.56
339
1,342.74
33.41
1,309.33
27,847.23
340
1,342.74
31.91
1,310.83
26,536.40
341
1,342.74
30.41
1,312.33
25,224.07
342
1,342.74
28.90
1,313.84
23,910.23
343
1,342.74
27.40
1,315.34
22,594.89
344
1,342.74
25.89
1,316.85
21,278.04
345
1,342.74
24.38
1,318.36
19,959.68
346
1,342.74
22.87
1,319.87
18,639.81
347
1,342.74
21.36
1,321.38
17,318.43
348
1,342.74
19.84
1,322.90
15,995.53
349
1,342.74
18.33
1,324.41
14,671.12
350
1,342.74
16.81
1,325.93
13,345.19
351
1,342.74
15.29
1,327.45
12,017.74
352
1,342.74
13.77
1,328.97
10,688.77
353
1,342.74
12.25
1,330.49
9,358.28
354
1,342.74
10.72
1,332.02
8,026.26
355
1,342.74
9.20
1,333.54
6,692.72
356
1,342.74
7.67
1,335.07
5,357.65
357
1,342.74
6.14
1,336.60
4,021.05
358
1,342.74
4.61
1,338.13
2,682.91
359
1,342.74
3.07
1,339.67
1,343.25
360
1,342.74
1.54
1,341.20
2.05
361
2.05
0.00
2.05
0.00
Totals
483,388.45
87,478.45
395,910.00

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