Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,358.01  
 

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
1,358.01
458.80
899.21
399,511.79
2
1,358.01
457.77
900.24
398,611.56
3
1,358.01
456.74
901.27
397,710.29
4
1,358.01
455.71
902.30
396,807.99
5
1,358.01
454.68
903.33
395,904.66
6
1,358.01
453.64
904.37
395,000.29
7
1,358.01
452.60
905.41
394,094.88
8
1,358.01
451.57
906.44
393,188.44
9
1,358.01
450.53
907.48
392,280.96
10
1,358.01
449.49
908.52
391,372.44
11
1,358.01
448.45
909.56
390,462.87
12
1,358.01
447.41
910.60
389,552.27
13
1,358.01
446.36
911.65
388,640.62
14
1,358.01
445.32
912.69
387,727.93
15
1,358.01
444.27
913.74
386,814.19
16
1,358.01
443.22
914.79
385,899.40
17
1,358.01
442.18
915.83
384,983.57
18
1,358.01
441.13
916.88
384,066.69
19
1,358.01
440.08
917.93
383,148.75
20
1,358.01
439.02
918.99
382,229.77
21
1,358.01
437.97
920.04
381,309.73
22
1,358.01
436.92
921.09
380,388.64
23
1,358.01
435.86
922.15
379,466.49
24
1,358.01
434.81
923.20
378,543.28
25
1,358.01
433.75
924.26
377,619.02
26
1,358.01
432.69
925.32
376,693.70
27
1,358.01
431.63
926.38
375,767.32
28
1,358.01
430.57
927.44
374,839.88
29
1,358.01
429.50
928.51
373,911.37
30
1,358.01
428.44
929.57
372,981.80
31
1,358.01
427.37
930.64
372,051.16
32
1,358.01
426.31
931.70
371,119.46
33
1,358.01
425.24
932.77
370,186.69
34
1,358.01
424.17
933.84
369,252.86
35
1,358.01
423.10
934.91
368,317.95
36
1,358.01
422.03
935.98
367,381.97
37
1,358.01
420.96
937.05
366,444.92
38
1,358.01
419.88
938.13
365,506.79
39
1,358.01
418.81
939.20
364,567.59
40
1,358.01
417.73
940.28
363,627.32
41
1,358.01
416.66
941.35
362,685.96
42
1,358.01
415.58
942.43
361,743.53
43
1,358.01
414.50
943.51
360,800.02
44
1,358.01
413.42
944.59
359,855.43
45
1,358.01
412.33
945.68
358,909.75
46
1,358.01
411.25
946.76
357,962.99
47
1,358.01
410.17
947.84
357,015.15
48
1,358.01
409.08
948.93
356,066.22
49
1,358.01
407.99
950.02
355,116.20
50
1,358.01
406.90
951.11
354,165.09
51
1,358.01
405.81
952.20
353,212.90
52
1,358.01
404.72
953.29
352,259.61
53
1,358.01
403.63
954.38
351,305.23
54
1,358.01
402.54
955.47
350,349.76
55
1,358.01
401.44
956.57
349,393.19
56
1,358.01
400.35
957.66
348,435.53
57
1,358.01
399.25
958.76
347,476.77
58
1,358.01
398.15
959.86
346,516.91
59
1,358.01
397.05
960.96
345,555.95
60
1,358.01
395.95
962.06
344,593.89
61
1,358.01
394.85
963.16
343,630.72
62
1,358.01
393.74
964.27
342,666.46
63
1,358.01
392.64
965.37
341,701.09
64
1,358.01
391.53
966.48
340,734.61
65
1,358.01
390.43
967.58
339,767.02
66
1,358.01
389.32
968.69
338,798.33
67
1,358.01
388.21
969.80
337,828.53
68
1,358.01
387.10
970.91
336,857.61
69
1,358.01
385.98
972.03
335,885.58
70
1,358.01
384.87
973.14
334,912.44
71
1,358.01
383.75
974.26
333,938.19
72
1,358.01
382.64
975.37
332,962.81
73
1,358.01
381.52
976.49
331,986.32
74
1,358.01
380.40
977.61
331,008.72
75
1,358.01
379.28
978.73
330,029.99
76
1,358.01
378.16
979.85
329,050.14
77
1,358.01
377.04
980.97
328,069.16
78
1,358.01
375.91
982.10
327,087.06
79
1,358.01
374.79
983.22
326,103.84
80
1,358.01
373.66
984.35
325,119.49
81
1,358.01
372.53
985.48
324,134.02
82
1,358.01
371.40
986.61
323,147.41
83
1,358.01
370.27
987.74
322,159.67
84
1,358.01
369.14
988.87
321,170.80
85
1,358.01
368.01
990.00
320,180.80
86
1,358.01
366.87
991.14
319,189.67
87
1,358.01
365.74
992.27
318,197.39
88
1,358.01
364.60
993.41
317,203.98
89
1,358.01
363.46
994.55
316,209.44
90
1,358.01
362.32
995.69
315,213.75
91
1,358.01
361.18
996.83
314,216.92
92
1,358.01
360.04
997.97
313,218.95
93
1,358.01
358.90
999.11
312,219.84
94
1,358.01
357.75
1,000.26
311,219.58
95
1,358.01
356.61
1,001.40
310,218.18
96
1,358.01
355.46
1,002.55
309,215.63
97
1,358.01
354.31
1,003.70
308,211.93
98
1,358.01
353.16
1,004.85
307,207.08
99
1,358.01
352.01
1,006.00
306,201.07
100
1,358.01
350.86
1,007.15
305,193.92
101
1,358.01
349.70
1,008.31
304,185.61
102
1,358.01
348.55
1,009.46
303,176.15
103
1,358.01
347.39
1,010.62
302,165.53
104
1,358.01
346.23
1,011.78
301,153.75
105
1,358.01
345.07
1,012.94
300,140.81
106
1,358.01
343.91
1,014.10
299,126.71
107
1,358.01
342.75
1,015.26
298,111.45
108
1,358.01
341.59
1,016.42
297,095.03
109
1,358.01
340.42
1,017.59
296,077.44
110
1,358.01
339.26
1,018.75
295,058.68
111
1,358.01
338.09
1,019.92
294,038.76
112
1,358.01
336.92
1,021.09
293,017.67
113
1,358.01
335.75
1,022.26
291,995.41
114
1,358.01
334.58
1,023.43
290,971.98
115
1,358.01
333.41
1,024.60
289,947.37
116
1,358.01
332.23
1,025.78
288,921.59
117
1,358.01
331.06
1,026.95
287,894.64
118
1,358.01
329.88
1,028.13
286,866.51
119
1,358.01
328.70
1,029.31
285,837.20
120
1,358.01
327.52
1,030.49
284,806.71
121
1,358.01
326.34
1,031.67
283,775.04
122
1,358.01
325.16
1,032.85
282,742.19
123
1,358.01
323.98
1,034.03
281,708.16
124
1,358.01
322.79
1,035.22
280,672.94
125
1,358.01
321.60
1,036.41
279,636.53
126
1,358.01
320.42
1,037.59
278,598.94
127
1,358.01
319.23
1,038.78
277,560.16
128
1,358.01
318.04
1,039.97
276,520.18
129
1,358.01
316.85
1,041.16
275,479.02
130
1,358.01
315.65
1,042.36
274,436.66
131
1,358.01
314.46
1,043.55
273,393.11
132
1,358.01
313.26
1,044.75
272,348.37
133
1,358.01
312.07
1,045.94
271,302.42
134
1,358.01
310.87
1,047.14
270,255.28
135
1,358.01
309.67
1,048.34
269,206.94
136
1,358.01
308.47
1,049.54
268,157.39
137
1,358.01
307.26
1,050.75
267,106.65
138
1,358.01
306.06
1,051.95
266,054.70
139
1,358.01
304.85
1,053.16
265,001.54
140
1,358.01
303.65
1,054.36
263,947.18
141
1,358.01
302.44
1,055.57
262,891.61
142
1,358.01
301.23
1,056.78
261,834.83
143
1,358.01
300.02
1,057.99
260,776.84
144
1,358.01
298.81
1,059.20
259,717.63
145
1,358.01
297.59
1,060.42
258,657.22
146
1,358.01
296.38
1,061.63
257,595.58
147
1,358.01
295.16
1,062.85
256,532.74
148
1,358.01
293.94
1,064.07
255,468.67
149
1,358.01
292.72
1,065.29
254,403.38
150
1,358.01
291.50
1,066.51
253,336.88
151
1,358.01
290.28
1,067.73
252,269.15
152
1,358.01
289.06
1,068.95
251,200.20
153
1,358.01
287.83
1,070.18
250,130.02
154
1,358.01
286.61
1,071.40
249,058.62
155
1,358.01
285.38
1,072.63
247,985.99
156
1,358.01
284.15
1,073.86
246,912.13
157
1,358.01
282.92
1,075.09
245,837.04
158
1,358.01
281.69
1,076.32
244,760.72
159
1,358.01
280.45
1,077.56
243,683.16
160
1,358.01
279.22
1,078.79
242,604.37
161
1,358.01
277.98
1,080.03
241,524.35
162
1,358.01
276.75
1,081.26
240,443.08
163
1,358.01
275.51
1,082.50
239,360.58
164
1,358.01
274.27
1,083.74
238,276.84
165
1,358.01
273.03
1,084.98
237,191.85
166
1,358.01
271.78
1,086.23
236,105.63
167
1,358.01
270.54
1,087.47
235,018.15
168
1,358.01
269.29
1,088.72
233,929.44
169
1,358.01
268.04
1,089.97
232,839.47
170
1,358.01
266.80
1,091.21
231,748.26
171
1,358.01
265.54
1,092.47
230,655.79
172
1,358.01
264.29
1,093.72
229,562.07
173
1,358.01
263.04
1,094.97
228,467.10
174
1,358.01
261.79
1,096.22
227,370.88
175
1,358.01
260.53
1,097.48
226,273.40
176
1,358.01
259.27
1,098.74
225,174.66
177
1,358.01
258.01
1,100.00
224,074.66
178
1,358.01
256.75
1,101.26
222,973.40
179
1,358.01
255.49
1,102.52
221,870.88
180
1,358.01
254.23
1,103.78
220,767.10
181
1,358.01
252.96
1,105.05
219,662.05
182
1,358.01
251.70
1,106.31
218,555.74
183
1,358.01
250.43
1,107.58
217,448.16
184
1,358.01
249.16
1,108.85
216,339.31
185
1,358.01
247.89
1,110.12
215,229.19
186
1,358.01
246.62
1,111.39
214,117.79
187
1,358.01
245.34
1,112.67
213,005.13
188
1,358.01
244.07
1,113.94
211,891.19
189
1,358.01
242.79
1,115.22
210,775.97
190
1,358.01
241.51
1,116.50
209,659.47
191
1,358.01
240.23
1,117.78
208,541.70
192
1,358.01
238.95
1,119.06
207,422.64
193
1,358.01
237.67
1,120.34
206,302.30
194
1,358.01
236.39
1,121.62
205,180.68
195
1,358.01
235.10
1,122.91
204,057.77
196
1,358.01
233.82
1,124.19
202,933.58
197
1,358.01
232.53
1,125.48
201,808.10
198
1,358.01
231.24
1,126.77
200,681.33
199
1,358.01
229.95
1,128.06
199,553.26
200
1,358.01
228.65
1,129.36
198,423.91
201
1,358.01
227.36
1,130.65
197,293.26
202
1,358.01
226.07
1,131.94
196,161.31
203
1,358.01
224.77
1,133.24
195,028.07
204
1,358.01
223.47
1,134.54
193,893.53
205
1,358.01
222.17
1,135.84
192,757.69
206
1,358.01
220.87
1,137.14
191,620.55
207
1,358.01
219.57
1,138.44
190,482.10
208
1,358.01
218.26
1,139.75
189,342.36
209
1,358.01
216.95
1,141.06
188,201.30
210
1,358.01
215.65
1,142.36
187,058.94
211
1,358.01
214.34
1,143.67
185,915.27
212
1,358.01
213.03
1,144.98
184,770.28
213
1,358.01
211.72
1,146.29
183,623.99
214
1,358.01
210.40
1,147.61
182,476.38
215
1,358.01
209.09
1,148.92
181,327.46
216
1,358.01
207.77
1,150.24
180,177.22
217
1,358.01
206.45
1,151.56
179,025.66
218
1,358.01
205.13
1,152.88
177,872.79
219
1,358.01
203.81
1,154.20
176,718.59
220
1,358.01
202.49
1,155.52
175,563.07
221
1,358.01
201.17
1,156.84
174,406.23
222
1,358.01
199.84
1,158.17
173,248.06
223
1,358.01
198.51
1,159.50
172,088.56
224
1,358.01
197.18
1,160.83
170,927.73
225
1,358.01
195.85
1,162.16
169,765.58
226
1,358.01
194.52
1,163.49
168,602.09
227
1,358.01
193.19
1,164.82
167,437.27
228
1,358.01
191.86
1,166.15
166,271.12
229
1,358.01
190.52
1,167.49
165,103.63
230
1,358.01
189.18
1,168.83
163,934.80
231
1,358.01
187.84
1,170.17
162,764.63
232
1,358.01
186.50
1,171.51
161,593.12
233
1,358.01
185.16
1,172.85
160,420.27
234
1,358.01
183.81
1,174.20
159,246.07
235
1,358.01
182.47
1,175.54
158,070.53
236
1,358.01
181.12
1,176.89
156,893.65
237
1,358.01
179.77
1,178.24
155,715.41
238
1,358.01
178.42
1,179.59
154,535.82
239
1,358.01
177.07
1,180.94
153,354.89
240
1,358.01
175.72
1,182.29
152,172.60
241
1,358.01
174.36
1,183.65
150,988.95
242
1,358.01
173.01
1,185.00
149,803.95
243
1,358.01
171.65
1,186.36
148,617.59
244
1,358.01
170.29
1,187.72
147,429.87
245
1,358.01
168.93
1,189.08
146,240.79
246
1,358.01
167.57
1,190.44
145,050.35
247
1,358.01
166.20
1,191.81
143,858.54
248
1,358.01
164.84
1,193.17
142,665.37
249
1,358.01
163.47
1,194.54
141,470.83
250
1,358.01
162.10
1,195.91
140,274.92
251
1,358.01
160.73
1,197.28
139,077.64
252
1,358.01
159.36
1,198.65
137,878.99
253
1,358.01
157.99
1,200.02
136,678.97
254
1,358.01
156.61
1,201.40
135,477.57
255
1,358.01
155.23
1,202.78
134,274.80
256
1,358.01
153.86
1,204.15
133,070.64
257
1,358.01
152.48
1,205.53
131,865.11
258
1,358.01
151.10
1,206.91
130,658.19
259
1,358.01
149.71
1,208.30
129,449.90
260
1,358.01
148.33
1,209.68
128,240.21
261
1,358.01
146.94
1,211.07
127,029.15
262
1,358.01
145.55
1,212.46
125,816.69
263
1,358.01
144.16
1,213.85
124,602.85
264
1,358.01
142.77
1,215.24
123,387.61
265
1,358.01
141.38
1,216.63
122,170.98
266
1,358.01
139.99
1,218.02
120,952.96
267
1,358.01
138.59
1,219.42
119,733.54
268
1,358.01
137.19
1,220.82
118,512.73
269
1,358.01
135.80
1,222.21
117,290.51
270
1,358.01
134.40
1,223.61
116,066.90
271
1,358.01
132.99
1,225.02
114,841.88
272
1,358.01
131.59
1,226.42
113,615.46
273
1,358.01
130.18
1,227.83
112,387.63
274
1,358.01
128.78
1,229.23
111,158.40
275
1,358.01
127.37
1,230.64
109,927.76
276
1,358.01
125.96
1,232.05
108,695.71
277
1,358.01
124.55
1,233.46
107,462.25
278
1,358.01
123.13
1,234.88
106,227.37
279
1,358.01
121.72
1,236.29
104,991.08
280
1,358.01
120.30
1,237.71
103,753.37
281
1,358.01
118.88
1,239.13
102,514.25
282
1,358.01
117.46
1,240.55
101,273.70
283
1,358.01
116.04
1,241.97
100,031.73
284
1,358.01
114.62
1,243.39
98,788.34
285
1,358.01
113.19
1,244.82
97,543.53
286
1,358.01
111.77
1,246.24
96,297.29
287
1,358.01
110.34
1,247.67
95,049.62
288
1,358.01
108.91
1,249.10
93,800.52
289
1,358.01
107.48
1,250.53
92,549.99
290
1,358.01
106.05
1,251.96
91,298.02
291
1,358.01
104.61
1,253.40
90,044.63
292
1,358.01
103.18
1,254.83
88,789.79
293
1,358.01
101.74
1,256.27
87,533.52
294
1,358.01
100.30
1,257.71
86,275.81
295
1,358.01
98.86
1,259.15
85,016.66
296
1,358.01
97.41
1,260.60
83,756.06
297
1,358.01
95.97
1,262.04
82,494.02
298
1,358.01
94.52
1,263.49
81,230.54
299
1,358.01
93.08
1,264.93
79,965.60
300
1,358.01
91.63
1,266.38
78,699.22
301
1,358.01
90.18
1,267.83
77,431.39
302
1,358.01
88.72
1,269.29
76,162.10
303
1,358.01
87.27
1,270.74
74,891.36
304
1,358.01
85.81
1,272.20
73,619.16
305
1,358.01
84.36
1,273.65
72,345.51
306
1,358.01
82.90
1,275.11
71,070.39
307
1,358.01
81.43
1,276.58
69,793.82
308
1,358.01
79.97
1,278.04
68,515.78
309
1,358.01
78.51
1,279.50
67,236.28
310
1,358.01
77.04
1,280.97
65,955.31
311
1,358.01
75.57
1,282.44
64,672.87
312
1,358.01
74.10
1,283.91
63,388.97
313
1,358.01
72.63
1,285.38
62,103.59
314
1,358.01
71.16
1,286.85
60,816.74
315
1,358.01
69.69
1,288.32
59,528.42
316
1,358.01
68.21
1,289.80
58,238.62
317
1,358.01
66.73
1,291.28
56,947.34
318
1,358.01
65.25
1,292.76
55,654.58
319
1,358.01
63.77
1,294.24
54,360.34
320
1,358.01
62.29
1,295.72
53,064.62
321
1,358.01
60.80
1,297.21
51,767.41
322
1,358.01
59.32
1,298.69
50,468.72
323
1,358.01
57.83
1,300.18
49,168.54
324
1,358.01
56.34
1,301.67
47,866.87
325
1,358.01
54.85
1,303.16
46,563.71
326
1,358.01
53.35
1,304.66
45,259.05
327
1,358.01
51.86
1,306.15
43,952.90
328
1,358.01
50.36
1,307.65
42,645.25
329
1,358.01
48.86
1,309.15
41,336.11
330
1,358.01
47.36
1,310.65
40,025.46
331
1,358.01
45.86
1,312.15
38,713.31
332
1,358.01
44.36
1,313.65
37,399.66
333
1,358.01
42.85
1,315.16
36,084.51
334
1,358.01
41.35
1,316.66
34,767.84
335
1,358.01
39.84
1,318.17
33,449.67
336
1,358.01
38.33
1,319.68
32,129.99
337
1,358.01
36.82
1,321.19
30,808.79
338
1,358.01
35.30
1,322.71
29,486.09
339
1,358.01
33.79
1,324.22
28,161.86
340
1,358.01
32.27
1,325.74
26,836.12
341
1,358.01
30.75
1,327.26
25,508.86
342
1,358.01
29.23
1,328.78
24,180.08
343
1,358.01
27.71
1,330.30
22,849.78
344
1,358.01
26.18
1,331.83
21,517.95
345
1,358.01
24.66
1,333.35
20,184.59
346
1,358.01
23.13
1,334.88
18,849.71
347
1,358.01
21.60
1,336.41
17,513.30
348
1,358.01
20.07
1,337.94
16,175.36
349
1,358.01
18.53
1,339.48
14,835.88
350
1,358.01
17.00
1,341.01
13,494.87
351
1,358.01
15.46
1,342.55
12,152.32
352
1,358.01
13.92
1,344.09
10,808.24
353
1,358.01
12.38
1,345.63
9,462.61
354
1,358.01
10.84
1,347.17
8,115.45
355
1,358.01
9.30
1,348.71
6,766.74
356
1,358.01
7.75
1,350.26
5,416.48
357
1,358.01
6.21
1,351.80
4,064.67
358
1,358.01
4.66
1,353.35
2,711.32
359
1,358.01
3.11
1,354.90
1,356.42
360
1,357.97
1.55
1,356.42
0.00
Totals
488,883.56
88,472.56
400,411.00

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