Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,311.00  
 

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
1,311.00
375.39
935.61
399,475.39
2
1,311.00
374.51
936.49
398,538.89
3
1,311.00
373.63
937.37
397,601.52
4
1,311.00
372.75
938.25
396,663.28
5
1,311.00
371.87
939.13
395,724.15
6
1,311.00
370.99
940.01
394,784.14
7
1,311.00
370.11
940.89
393,843.25
8
1,311.00
369.23
941.77
392,901.48
9
1,311.00
368.35
942.65
391,958.82
10
1,311.00
367.46
943.54
391,015.28
11
1,311.00
366.58
944.42
390,070.86
12
1,311.00
365.69
945.31
389,125.55
13
1,311.00
364.81
946.19
388,179.36
14
1,311.00
363.92
947.08
387,232.27
15
1,311.00
363.03
947.97
386,284.30
16
1,311.00
362.14
948.86
385,335.45
17
1,311.00
361.25
949.75
384,385.70
18
1,311.00
360.36
950.64
383,435.06
19
1,311.00
359.47
951.53
382,483.53
20
1,311.00
358.58
952.42
381,531.11
21
1,311.00
357.69
953.31
380,577.79
22
1,311.00
356.79
954.21
379,623.59
23
1,311.00
355.90
955.10
378,668.48
24
1,311.00
355.00
956.00
377,712.48
25
1,311.00
354.11
956.89
376,755.59
26
1,311.00
353.21
957.79
375,797.80
27
1,311.00
352.31
958.69
374,839.11
28
1,311.00
351.41
959.59
373,879.52
29
1,311.00
350.51
960.49
372,919.03
30
1,311.00
349.61
961.39
371,957.64
31
1,311.00
348.71
962.29
370,995.35
32
1,311.00
347.81
963.19
370,032.16
33
1,311.00
346.91
964.09
369,068.07
34
1,311.00
346.00
965.00
368,103.07
35
1,311.00
345.10
965.90
367,137.17
36
1,311.00
344.19
966.81
366,170.36
37
1,311.00
343.28
967.72
365,202.64
38
1,311.00
342.38
968.62
364,234.02
39
1,311.00
341.47
969.53
363,264.49
40
1,311.00
340.56
970.44
362,294.05
41
1,311.00
339.65
971.35
361,322.70
42
1,311.00
338.74
972.26
360,350.44
43
1,311.00
337.83
973.17
359,377.27
44
1,311.00
336.92
974.08
358,403.18
45
1,311.00
336.00
975.00
357,428.19
46
1,311.00
335.09
975.91
356,452.28
47
1,311.00
334.17
976.83
355,475.45
48
1,311.00
333.26
977.74
354,497.71
49
1,311.00
332.34
978.66
353,519.05
50
1,311.00
331.42
979.58
352,539.47
51
1,311.00
330.51
980.49
351,558.98
52
1,311.00
329.59
981.41
350,577.57
53
1,311.00
328.67
982.33
349,595.23
54
1,311.00
327.75
983.25
348,611.98
55
1,311.00
326.82
984.18
347,627.80
56
1,311.00
325.90
985.10
346,642.70
57
1,311.00
324.98
986.02
345,656.68
58
1,311.00
324.05
986.95
344,669.73
59
1,311.00
323.13
987.87
343,681.86
60
1,311.00
322.20
988.80
342,693.06
61
1,311.00
321.27
989.73
341,703.34
62
1,311.00
320.35
990.65
340,712.69
63
1,311.00
319.42
991.58
339,721.10
64
1,311.00
318.49
992.51
338,728.59
65
1,311.00
317.56
993.44
337,735.15
66
1,311.00
316.63
994.37
336,740.78
67
1,311.00
315.69
995.31
335,745.47
68
1,311.00
314.76
996.24
334,749.23
69
1,311.00
313.83
997.17
333,752.06
70
1,311.00
312.89
998.11
332,753.95
71
1,311.00
311.96
999.04
331,754.91
72
1,311.00
311.02
999.98
330,754.93
73
1,311.00
310.08
1,000.92
329,754.01
74
1,311.00
309.14
1,001.86
328,752.16
75
1,311.00
308.21
1,002.79
327,749.36
76
1,311.00
307.27
1,003.73
326,745.63
77
1,311.00
306.32
1,004.68
325,740.95
78
1,311.00
305.38
1,005.62
324,735.33
79
1,311.00
304.44
1,006.56
323,728.77
80
1,311.00
303.50
1,007.50
322,721.27
81
1,311.00
302.55
1,008.45
321,712.82
82
1,311.00
301.61
1,009.39
320,703.42
83
1,311.00
300.66
1,010.34
319,693.08
84
1,311.00
299.71
1,011.29
318,681.80
85
1,311.00
298.76
1,012.24
317,669.56
86
1,311.00
297.82
1,013.18
316,656.38
87
1,311.00
296.87
1,014.13
315,642.24
88
1,311.00
295.91
1,015.09
314,627.16
89
1,311.00
294.96
1,016.04
313,611.12
90
1,311.00
294.01
1,016.99
312,594.13
91
1,311.00
293.06
1,017.94
311,576.19
92
1,311.00
292.10
1,018.90
310,557.29
93
1,311.00
291.15
1,019.85
309,537.44
94
1,311.00
290.19
1,020.81
308,516.63
95
1,311.00
289.23
1,021.77
307,494.86
96
1,311.00
288.28
1,022.72
306,472.14
97
1,311.00
287.32
1,023.68
305,448.46
98
1,311.00
286.36
1,024.64
304,423.81
99
1,311.00
285.40
1,025.60
303,398.21
100
1,311.00
284.44
1,026.56
302,371.65
101
1,311.00
283.47
1,027.53
301,344.12
102
1,311.00
282.51
1,028.49
300,315.63
103
1,311.00
281.55
1,029.45
299,286.18
104
1,311.00
280.58
1,030.42
298,255.76
105
1,311.00
279.61
1,031.39
297,224.37
106
1,311.00
278.65
1,032.35
296,192.02
107
1,311.00
277.68
1,033.32
295,158.70
108
1,311.00
276.71
1,034.29
294,124.41
109
1,311.00
275.74
1,035.26
293,089.15
110
1,311.00
274.77
1,036.23
292,052.92
111
1,311.00
273.80
1,037.20
291,015.72
112
1,311.00
272.83
1,038.17
289,977.55
113
1,311.00
271.85
1,039.15
288,938.41
114
1,311.00
270.88
1,040.12
287,898.28
115
1,311.00
269.90
1,041.10
286,857.19
116
1,311.00
268.93
1,042.07
285,815.12
117
1,311.00
267.95
1,043.05
284,772.07
118
1,311.00
266.97
1,044.03
283,728.04
119
1,311.00
266.00
1,045.00
282,683.04
120
1,311.00
265.02
1,045.98
281,637.05
121
1,311.00
264.03
1,046.97
280,590.09
122
1,311.00
263.05
1,047.95
279,542.14
123
1,311.00
262.07
1,048.93
278,493.21
124
1,311.00
261.09
1,049.91
277,443.30
125
1,311.00
260.10
1,050.90
276,392.40
126
1,311.00
259.12
1,051.88
275,340.52
127
1,311.00
258.13
1,052.87
274,287.65
128
1,311.00
257.14
1,053.86
273,233.80
129
1,311.00
256.16
1,054.84
272,178.95
130
1,311.00
255.17
1,055.83
271,123.12
131
1,311.00
254.18
1,056.82
270,066.30
132
1,311.00
253.19
1,057.81
269,008.49
133
1,311.00
252.20
1,058.80
267,949.68
134
1,311.00
251.20
1,059.80
266,889.89
135
1,311.00
250.21
1,060.79
265,829.09
136
1,311.00
249.21
1,061.79
264,767.31
137
1,311.00
248.22
1,062.78
263,704.53
138
1,311.00
247.22
1,063.78
262,640.75
139
1,311.00
246.23
1,064.77
261,575.98
140
1,311.00
245.23
1,065.77
260,510.20
141
1,311.00
244.23
1,066.77
259,443.43
142
1,311.00
243.23
1,067.77
258,375.66
143
1,311.00
242.23
1,068.77
257,306.89
144
1,311.00
241.23
1,069.77
256,237.11
145
1,311.00
240.22
1,070.78
255,166.34
146
1,311.00
239.22
1,071.78
254,094.55
147
1,311.00
238.21
1,072.79
253,021.77
148
1,311.00
237.21
1,073.79
251,947.98
149
1,311.00
236.20
1,074.80
250,873.18
150
1,311.00
235.19
1,075.81
249,797.37
151
1,311.00
234.19
1,076.81
248,720.56
152
1,311.00
233.18
1,077.82
247,642.73
153
1,311.00
232.17
1,078.83
246,563.90
154
1,311.00
231.15
1,079.85
245,484.05
155
1,311.00
230.14
1,080.86
244,403.19
156
1,311.00
229.13
1,081.87
243,321.32
157
1,311.00
228.11
1,082.89
242,238.43
158
1,311.00
227.10
1,083.90
241,154.53
159
1,311.00
226.08
1,084.92
240,069.61
160
1,311.00
225.07
1,085.93
238,983.68
161
1,311.00
224.05
1,086.95
237,896.73
162
1,311.00
223.03
1,087.97
236,808.75
163
1,311.00
222.01
1,088.99
235,719.76
164
1,311.00
220.99
1,090.01
234,629.75
165
1,311.00
219.97
1,091.03
233,538.72
166
1,311.00
218.94
1,092.06
232,446.66
167
1,311.00
217.92
1,093.08
231,353.58
168
1,311.00
216.89
1,094.11
230,259.47
169
1,311.00
215.87
1,095.13
229,164.34
170
1,311.00
214.84
1,096.16
228,068.18
171
1,311.00
213.81
1,097.19
226,970.99
172
1,311.00
212.79
1,098.21
225,872.78
173
1,311.00
211.76
1,099.24
224,773.54
174
1,311.00
210.73
1,100.27
223,673.26
175
1,311.00
209.69
1,101.31
222,571.95
176
1,311.00
208.66
1,102.34
221,469.62
177
1,311.00
207.63
1,103.37
220,366.24
178
1,311.00
206.59
1,104.41
219,261.84
179
1,311.00
205.56
1,105.44
218,156.39
180
1,311.00
204.52
1,106.48
217,049.92
181
1,311.00
203.48
1,107.52
215,942.40
182
1,311.00
202.45
1,108.55
214,833.85
183
1,311.00
201.41
1,109.59
213,724.25
184
1,311.00
200.37
1,110.63
212,613.62
185
1,311.00
199.33
1,111.67
211,501.95
186
1,311.00
198.28
1,112.72
210,389.23
187
1,311.00
197.24
1,113.76
209,275.47
188
1,311.00
196.20
1,114.80
208,160.66
189
1,311.00
195.15
1,115.85
207,044.81
190
1,311.00
194.10
1,116.90
205,927.92
191
1,311.00
193.06
1,117.94
204,809.98
192
1,311.00
192.01
1,118.99
203,690.99
193
1,311.00
190.96
1,120.04
202,570.95
194
1,311.00
189.91
1,121.09
201,449.86
195
1,311.00
188.86
1,122.14
200,327.72
196
1,311.00
187.81
1,123.19
199,204.52
197
1,311.00
186.75
1,124.25
198,080.28
198
1,311.00
185.70
1,125.30
196,954.98
199
1,311.00
184.65
1,126.35
195,828.62
200
1,311.00
183.59
1,127.41
194,701.21
201
1,311.00
182.53
1,128.47
193,572.74
202
1,311.00
181.47
1,129.53
192,443.22
203
1,311.00
180.42
1,130.58
191,312.63
204
1,311.00
179.36
1,131.64
190,180.99
205
1,311.00
178.29
1,132.71
189,048.28
206
1,311.00
177.23
1,133.77
187,914.52
207
1,311.00
176.17
1,134.83
186,779.69
208
1,311.00
175.11
1,135.89
185,643.79
209
1,311.00
174.04
1,136.96
184,506.83
210
1,311.00
172.98
1,138.02
183,368.81
211
1,311.00
171.91
1,139.09
182,229.72
212
1,311.00
170.84
1,140.16
181,089.56
213
1,311.00
169.77
1,141.23
179,948.33
214
1,311.00
168.70
1,142.30
178,806.03
215
1,311.00
167.63
1,143.37
177,662.66
216
1,311.00
166.56
1,144.44
176,518.22
217
1,311.00
165.49
1,145.51
175,372.71
218
1,311.00
164.41
1,146.59
174,226.12
219
1,311.00
163.34
1,147.66
173,078.46
220
1,311.00
162.26
1,148.74
171,929.72
221
1,311.00
161.18
1,149.82
170,779.90
222
1,311.00
160.11
1,150.89
169,629.01
223
1,311.00
159.03
1,151.97
168,477.03
224
1,311.00
157.95
1,153.05
167,323.98
225
1,311.00
156.87
1,154.13
166,169.85
226
1,311.00
155.78
1,155.22
165,014.63
227
1,311.00
154.70
1,156.30
163,858.33
228
1,311.00
153.62
1,157.38
162,700.95
229
1,311.00
152.53
1,158.47
161,542.48
230
1,311.00
151.45
1,159.55
160,382.93
231
1,311.00
150.36
1,160.64
159,222.29
232
1,311.00
149.27
1,161.73
158,060.56
233
1,311.00
148.18
1,162.82
156,897.74
234
1,311.00
147.09
1,163.91
155,733.83
235
1,311.00
146.00
1,165.00
154,568.83
236
1,311.00
144.91
1,166.09
153,402.74
237
1,311.00
143.82
1,167.18
152,235.56
238
1,311.00
142.72
1,168.28
151,067.28
239
1,311.00
141.63
1,169.37
149,897.90
240
1,311.00
140.53
1,170.47
148,727.43
241
1,311.00
139.43
1,171.57
147,555.86
242
1,311.00
138.33
1,172.67
146,383.20
243
1,311.00
137.23
1,173.77
145,209.43
244
1,311.00
136.13
1,174.87
144,034.56
245
1,311.00
135.03
1,175.97
142,858.60
246
1,311.00
133.93
1,177.07
141,681.53
247
1,311.00
132.83
1,178.17
140,503.35
248
1,311.00
131.72
1,179.28
139,324.08
249
1,311.00
130.62
1,180.38
138,143.69
250
1,311.00
129.51
1,181.49
136,962.20
251
1,311.00
128.40
1,182.60
135,779.60
252
1,311.00
127.29
1,183.71
134,595.90
253
1,311.00
126.18
1,184.82
133,411.08
254
1,311.00
125.07
1,185.93
132,225.15
255
1,311.00
123.96
1,187.04
131,038.11
256
1,311.00
122.85
1,188.15
129,849.96
257
1,311.00
121.73
1,189.27
128,660.70
258
1,311.00
120.62
1,190.38
127,470.32
259
1,311.00
119.50
1,191.50
126,278.82
260
1,311.00
118.39
1,192.61
125,086.21
261
1,311.00
117.27
1,193.73
123,892.47
262
1,311.00
116.15
1,194.85
122,697.62
263
1,311.00
115.03
1,195.97
121,501.65
264
1,311.00
113.91
1,197.09
120,304.56
265
1,311.00
112.79
1,198.21
119,106.35
266
1,311.00
111.66
1,199.34
117,907.01
267
1,311.00
110.54
1,200.46
116,706.55
268
1,311.00
109.41
1,201.59
115,504.96
269
1,311.00
108.29
1,202.71
114,302.24
270
1,311.00
107.16
1,203.84
113,098.40
271
1,311.00
106.03
1,204.97
111,893.43
272
1,311.00
104.90
1,206.10
110,687.33
273
1,311.00
103.77
1,207.23
109,480.10
274
1,311.00
102.64
1,208.36
108,271.74
275
1,311.00
101.50
1,209.50
107,062.24
276
1,311.00
100.37
1,210.63
105,851.61
277
1,311.00
99.24
1,211.76
104,639.85
278
1,311.00
98.10
1,212.90
103,426.95
279
1,311.00
96.96
1,214.04
102,212.91
280
1,311.00
95.82
1,215.18
100,997.74
281
1,311.00
94.69
1,216.31
99,781.42
282
1,311.00
93.55
1,217.45
98,563.97
283
1,311.00
92.40
1,218.60
97,345.37
284
1,311.00
91.26
1,219.74
96,125.63
285
1,311.00
90.12
1,220.88
94,904.75
286
1,311.00
88.97
1,222.03
93,682.72
287
1,311.00
87.83
1,223.17
92,459.55
288
1,311.00
86.68
1,224.32
91,235.23
289
1,311.00
85.53
1,225.47
90,009.77
290
1,311.00
84.38
1,226.62
88,783.15
291
1,311.00
83.23
1,227.77
87,555.38
292
1,311.00
82.08
1,228.92
86,326.47
293
1,311.00
80.93
1,230.07
85,096.40
294
1,311.00
79.78
1,231.22
83,865.18
295
1,311.00
78.62
1,232.38
82,632.80
296
1,311.00
77.47
1,233.53
81,399.27
297
1,311.00
76.31
1,234.69
80,164.58
298
1,311.00
75.15
1,235.85
78,928.73
299
1,311.00
74.00
1,237.00
77,691.73
300
1,311.00
72.84
1,238.16
76,453.57
301
1,311.00
71.68
1,239.32
75,214.24
302
1,311.00
70.51
1,240.49
73,973.75
303
1,311.00
69.35
1,241.65
72,732.11
304
1,311.00
68.19
1,242.81
71,489.29
305
1,311.00
67.02
1,243.98
70,245.31
306
1,311.00
65.85
1,245.15
69,000.17
307
1,311.00
64.69
1,246.31
67,753.86
308
1,311.00
63.52
1,247.48
66,506.37
309
1,311.00
62.35
1,248.65
65,257.72
310
1,311.00
61.18
1,249.82
64,007.90
311
1,311.00
60.01
1,250.99
62,756.91
312
1,311.00
58.83
1,252.17
61,504.75
313
1,311.00
57.66
1,253.34
60,251.41
314
1,311.00
56.49
1,254.51
58,996.89
315
1,311.00
55.31
1,255.69
57,741.20
316
1,311.00
54.13
1,256.87
56,484.33
317
1,311.00
52.95
1,258.05
55,226.29
318
1,311.00
51.77
1,259.23
53,967.06
319
1,311.00
50.59
1,260.41
52,706.66
320
1,311.00
49.41
1,261.59
51,445.07
321
1,311.00
48.23
1,262.77
50,182.30
322
1,311.00
47.05
1,263.95
48,918.34
323
1,311.00
45.86
1,265.14
47,653.21
324
1,311.00
44.67
1,266.33
46,386.88
325
1,311.00
43.49
1,267.51
45,119.37
326
1,311.00
42.30
1,268.70
43,850.67
327
1,311.00
41.11
1,269.89
42,580.78
328
1,311.00
39.92
1,271.08
41,309.70
329
1,311.00
38.73
1,272.27
40,037.42
330
1,311.00
37.54
1,273.46
38,763.96
331
1,311.00
36.34
1,274.66
37,489.30
332
1,311.00
35.15
1,275.85
36,213.45
333
1,311.00
33.95
1,277.05
34,936.40
334
1,311.00
32.75
1,278.25
33,658.15
335
1,311.00
31.55
1,279.45
32,378.70
336
1,311.00
30.36
1,280.64
31,098.06
337
1,311.00
29.15
1,281.85
29,816.21
338
1,311.00
27.95
1,283.05
28,533.17
339
1,311.00
26.75
1,284.25
27,248.92
340
1,311.00
25.55
1,285.45
25,963.46
341
1,311.00
24.34
1,286.66
24,676.80
342
1,311.00
23.13
1,287.87
23,388.94
343
1,311.00
21.93
1,289.07
22,099.87
344
1,311.00
20.72
1,290.28
20,809.58
345
1,311.00
19.51
1,291.49
19,518.09
346
1,311.00
18.30
1,292.70
18,225.39
347
1,311.00
17.09
1,293.91
16,931.48
348
1,311.00
15.87
1,295.13
15,636.35
349
1,311.00
14.66
1,296.34
14,340.01
350
1,311.00
13.44
1,297.56
13,042.45
351
1,311.00
12.23
1,298.77
11,743.68
352
1,311.00
11.01
1,299.99
10,443.69
353
1,311.00
9.79
1,301.21
9,142.48
354
1,311.00
8.57
1,302.43
7,840.05
355
1,311.00
7.35
1,303.65
6,536.40
356
1,311.00
6.13
1,304.87
5,231.53
357
1,311.00
4.90
1,306.10
3,925.43
358
1,311.00
3.68
1,307.32
2,618.12
359
1,311.00
2.45
1,308.55
1,309.57
360
1,310.80
1.23
1,309.57
0.00
Totals
471,959.80
71,548.80
400,411.00

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