Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,381.90  
 

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
1,381.90
500.51
881.39
399,529.61
2
1,381.90
499.41
882.49
398,647.13
3
1,381.90
498.31
883.59
397,763.53
4
1,381.90
497.20
884.70
396,878.84
5
1,381.90
496.10
885.80
395,993.04
6
1,381.90
494.99
886.91
395,106.13
7
1,381.90
493.88
888.02
394,218.11
8
1,381.90
492.77
889.13
393,328.98
9
1,381.90
491.66
890.24
392,438.75
10
1,381.90
490.55
891.35
391,547.39
11
1,381.90
489.43
892.47
390,654.93
12
1,381.90
488.32
893.58
389,761.35
13
1,381.90
487.20
894.70
388,866.65
14
1,381.90
486.08
895.82
387,970.83
15
1,381.90
484.96
896.94
387,073.90
16
1,381.90
483.84
898.06
386,175.84
17
1,381.90
482.72
899.18
385,276.66
18
1,381.90
481.60
900.30
384,376.35
19
1,381.90
480.47
901.43
383,474.92
20
1,381.90
479.34
902.56
382,572.37
21
1,381.90
478.22
903.68
381,668.68
22
1,381.90
477.09
904.81
380,763.87
23
1,381.90
475.95
905.95
379,857.92
24
1,381.90
474.82
907.08
378,950.85
25
1,381.90
473.69
908.21
378,042.63
26
1,381.90
472.55
909.35
377,133.29
27
1,381.90
471.42
910.48
376,222.80
28
1,381.90
470.28
911.62
375,311.18
29
1,381.90
469.14
912.76
374,398.42
30
1,381.90
468.00
913.90
373,484.52
31
1,381.90
466.86
915.04
372,569.48
32
1,381.90
465.71
916.19
371,653.29
33
1,381.90
464.57
917.33
370,735.95
34
1,381.90
463.42
918.48
369,817.47
35
1,381.90
462.27
919.63
368,897.85
36
1,381.90
461.12
920.78
367,977.07
37
1,381.90
459.97
921.93
367,055.14
38
1,381.90
458.82
923.08
366,132.06
39
1,381.90
457.67
924.23
365,207.82
40
1,381.90
456.51
925.39
364,282.43
41
1,381.90
455.35
926.55
363,355.89
42
1,381.90
454.19
927.71
362,428.18
43
1,381.90
453.04
928.86
361,499.32
44
1,381.90
451.87
930.03
360,569.29
45
1,381.90
450.71
931.19
359,638.10
46
1,381.90
449.55
932.35
358,705.75
47
1,381.90
448.38
933.52
357,772.23
48
1,381.90
447.22
934.68
356,837.55
49
1,381.90
446.05
935.85
355,901.69
50
1,381.90
444.88
937.02
354,964.67
51
1,381.90
443.71
938.19
354,026.48
52
1,381.90
442.53
939.37
353,087.11
53
1,381.90
441.36
940.54
352,146.57
54
1,381.90
440.18
941.72
351,204.85
55
1,381.90
439.01
942.89
350,261.96
56
1,381.90
437.83
944.07
349,317.89
57
1,381.90
436.65
945.25
348,372.63
58
1,381.90
435.47
946.43
347,426.20
59
1,381.90
434.28
947.62
346,478.58
60
1,381.90
433.10
948.80
345,529.78
61
1,381.90
431.91
949.99
344,579.79
62
1,381.90
430.72
951.18
343,628.62
63
1,381.90
429.54
952.36
342,676.25
64
1,381.90
428.35
953.55
341,722.70
65
1,381.90
427.15
954.75
340,767.95
66
1,381.90
425.96
955.94
339,812.01
67
1,381.90
424.77
957.13
338,854.88
68
1,381.90
423.57
958.33
337,896.54
69
1,381.90
422.37
959.53
336,937.02
70
1,381.90
421.17
960.73
335,976.29
71
1,381.90
419.97
961.93
335,014.36
72
1,381.90
418.77
963.13
334,051.23
73
1,381.90
417.56
964.34
333,086.89
74
1,381.90
416.36
965.54
332,121.35
75
1,381.90
415.15
966.75
331,154.60
76
1,381.90
413.94
967.96
330,186.64
77
1,381.90
412.73
969.17
329,217.48
78
1,381.90
411.52
970.38
328,247.10
79
1,381.90
410.31
971.59
327,275.51
80
1,381.90
409.09
972.81
326,302.70
81
1,381.90
407.88
974.02
325,328.68
82
1,381.90
406.66
975.24
324,353.44
83
1,381.90
405.44
976.46
323,376.98
84
1,381.90
404.22
977.68
322,399.30
85
1,381.90
403.00
978.90
321,420.40
86
1,381.90
401.78
980.12
320,440.28
87
1,381.90
400.55
981.35
319,458.93
88
1,381.90
399.32
982.58
318,476.35
89
1,381.90
398.10
983.80
317,492.55
90
1,381.90
396.87
985.03
316,507.51
91
1,381.90
395.63
986.27
315,521.25
92
1,381.90
394.40
987.50
314,533.75
93
1,381.90
393.17
988.73
313,545.02
94
1,381.90
391.93
989.97
312,555.05
95
1,381.90
390.69
991.21
311,563.84
96
1,381.90
389.45
992.45
310,571.40
97
1,381.90
388.21
993.69
309,577.71
98
1,381.90
386.97
994.93
308,582.78
99
1,381.90
385.73
996.17
307,586.61
100
1,381.90
384.48
997.42
306,589.19
101
1,381.90
383.24
998.66
305,590.53
102
1,381.90
381.99
999.91
304,590.62
103
1,381.90
380.74
1,001.16
303,589.46
104
1,381.90
379.49
1,002.41
302,587.04
105
1,381.90
378.23
1,003.67
301,583.38
106
1,381.90
376.98
1,004.92
300,578.46
107
1,381.90
375.72
1,006.18
299,572.28
108
1,381.90
374.47
1,007.43
298,564.85
109
1,381.90
373.21
1,008.69
297,556.15
110
1,381.90
371.95
1,009.95
296,546.20
111
1,381.90
370.68
1,011.22
295,534.98
112
1,381.90
369.42
1,012.48
294,522.50
113
1,381.90
368.15
1,013.75
293,508.75
114
1,381.90
366.89
1,015.01
292,493.74
115
1,381.90
365.62
1,016.28
291,477.45
116
1,381.90
364.35
1,017.55
290,459.90
117
1,381.90
363.07
1,018.83
289,441.08
118
1,381.90
361.80
1,020.10
288,420.98
119
1,381.90
360.53
1,021.37
287,399.60
120
1,381.90
359.25
1,022.65
286,376.95
121
1,381.90
357.97
1,023.93
285,353.02
122
1,381.90
356.69
1,025.21
284,327.82
123
1,381.90
355.41
1,026.49
283,301.33
124
1,381.90
354.13
1,027.77
282,273.55
125
1,381.90
352.84
1,029.06
281,244.49
126
1,381.90
351.56
1,030.34
280,214.15
127
1,381.90
350.27
1,031.63
279,182.52
128
1,381.90
348.98
1,032.92
278,149.60
129
1,381.90
347.69
1,034.21
277,115.38
130
1,381.90
346.39
1,035.51
276,079.88
131
1,381.90
345.10
1,036.80
275,043.08
132
1,381.90
343.80
1,038.10
274,004.98
133
1,381.90
342.51
1,039.39
272,965.59
134
1,381.90
341.21
1,040.69
271,924.89
135
1,381.90
339.91
1,041.99
270,882.90
136
1,381.90
338.60
1,043.30
269,839.60
137
1,381.90
337.30
1,044.60
268,795.00
138
1,381.90
335.99
1,045.91
267,749.10
139
1,381.90
334.69
1,047.21
266,701.88
140
1,381.90
333.38
1,048.52
265,653.36
141
1,381.90
332.07
1,049.83
264,603.53
142
1,381.90
330.75
1,051.15
263,552.38
143
1,381.90
329.44
1,052.46
262,499.92
144
1,381.90
328.12
1,053.78
261,446.15
145
1,381.90
326.81
1,055.09
260,391.05
146
1,381.90
325.49
1,056.41
259,334.64
147
1,381.90
324.17
1,057.73
258,276.91
148
1,381.90
322.85
1,059.05
257,217.86
149
1,381.90
321.52
1,060.38
256,157.48
150
1,381.90
320.20
1,061.70
255,095.78
151
1,381.90
318.87
1,063.03
254,032.75
152
1,381.90
317.54
1,064.36
252,968.39
153
1,381.90
316.21
1,065.69
251,902.70
154
1,381.90
314.88
1,067.02
250,835.68
155
1,381.90
313.54
1,068.36
249,767.32
156
1,381.90
312.21
1,069.69
248,697.63
157
1,381.90
310.87
1,071.03
247,626.60
158
1,381.90
309.53
1,072.37
246,554.24
159
1,381.90
308.19
1,073.71
245,480.53
160
1,381.90
306.85
1,075.05
244,405.48
161
1,381.90
305.51
1,076.39
243,329.09
162
1,381.90
304.16
1,077.74
242,251.35
163
1,381.90
302.81
1,079.09
241,172.26
164
1,381.90
301.47
1,080.43
240,091.83
165
1,381.90
300.11
1,081.79
239,010.04
166
1,381.90
298.76
1,083.14
237,926.90
167
1,381.90
297.41
1,084.49
236,842.41
168
1,381.90
296.05
1,085.85
235,756.57
169
1,381.90
294.70
1,087.20
234,669.36
170
1,381.90
293.34
1,088.56
233,580.80
171
1,381.90
291.98
1,089.92
232,490.87
172
1,381.90
290.61
1,091.29
231,399.59
173
1,381.90
289.25
1,092.65
230,306.94
174
1,381.90
287.88
1,094.02
229,212.92
175
1,381.90
286.52
1,095.38
228,117.54
176
1,381.90
285.15
1,096.75
227,020.78
177
1,381.90
283.78
1,098.12
225,922.66
178
1,381.90
282.40
1,099.50
224,823.16
179
1,381.90
281.03
1,100.87
223,722.29
180
1,381.90
279.65
1,102.25
222,620.05
181
1,381.90
278.28
1,103.62
221,516.42
182
1,381.90
276.90
1,105.00
220,411.42
183
1,381.90
275.51
1,106.39
219,305.03
184
1,381.90
274.13
1,107.77
218,197.26
185
1,381.90
272.75
1,109.15
217,088.11
186
1,381.90
271.36
1,110.54
215,977.57
187
1,381.90
269.97
1,111.93
214,865.64
188
1,381.90
268.58
1,113.32
213,752.32
189
1,381.90
267.19
1,114.71
212,637.61
190
1,381.90
265.80
1,116.10
211,521.51
191
1,381.90
264.40
1,117.50
210,404.01
192
1,381.90
263.01
1,118.89
209,285.12
193
1,381.90
261.61
1,120.29
208,164.82
194
1,381.90
260.21
1,121.69
207,043.13
195
1,381.90
258.80
1,123.10
205,920.03
196
1,381.90
257.40
1,124.50
204,795.53
197
1,381.90
255.99
1,125.91
203,669.63
198
1,381.90
254.59
1,127.31
202,542.31
199
1,381.90
253.18
1,128.72
201,413.59
200
1,381.90
251.77
1,130.13
200,283.46
201
1,381.90
250.35
1,131.55
199,151.91
202
1,381.90
248.94
1,132.96
198,018.95
203
1,381.90
247.52
1,134.38
196,884.58
204
1,381.90
246.11
1,135.79
195,748.78
205
1,381.90
244.69
1,137.21
194,611.57
206
1,381.90
243.26
1,138.64
193,472.93
207
1,381.90
241.84
1,140.06
192,332.87
208
1,381.90
240.42
1,141.48
191,191.39
209
1,381.90
238.99
1,142.91
190,048.48
210
1,381.90
237.56
1,144.34
188,904.14
211
1,381.90
236.13
1,145.77
187,758.37
212
1,381.90
234.70
1,147.20
186,611.17
213
1,381.90
233.26
1,148.64
185,462.53
214
1,381.90
231.83
1,150.07
184,312.46
215
1,381.90
230.39
1,151.51
183,160.95
216
1,381.90
228.95
1,152.95
182,008.00
217
1,381.90
227.51
1,154.39
180,853.61
218
1,381.90
226.07
1,155.83
179,697.78
219
1,381.90
224.62
1,157.28
178,540.50
220
1,381.90
223.18
1,158.72
177,381.78
221
1,381.90
221.73
1,160.17
176,221.60
222
1,381.90
220.28
1,161.62
175,059.98
223
1,381.90
218.82
1,163.08
173,896.91
224
1,381.90
217.37
1,164.53
172,732.38
225
1,381.90
215.92
1,165.98
171,566.39
226
1,381.90
214.46
1,167.44
170,398.95
227
1,381.90
213.00
1,168.90
169,230.05
228
1,381.90
211.54
1,170.36
168,059.69
229
1,381.90
210.07
1,171.83
166,887.86
230
1,381.90
208.61
1,173.29
165,714.57
231
1,381.90
207.14
1,174.76
164,539.81
232
1,381.90
205.67
1,176.23
163,363.59
233
1,381.90
204.20
1,177.70
162,185.89
234
1,381.90
202.73
1,179.17
161,006.73
235
1,381.90
201.26
1,180.64
159,826.08
236
1,381.90
199.78
1,182.12
158,643.97
237
1,381.90
198.30
1,183.60
157,460.37
238
1,381.90
196.83
1,185.07
156,275.30
239
1,381.90
195.34
1,186.56
155,088.74
240
1,381.90
193.86
1,188.04
153,900.70
241
1,381.90
192.38
1,189.52
152,711.18
242
1,381.90
190.89
1,191.01
151,520.17
243
1,381.90
189.40
1,192.50
150,327.67
244
1,381.90
187.91
1,193.99
149,133.68
245
1,381.90
186.42
1,195.48
147,938.19
246
1,381.90
184.92
1,196.98
146,741.22
247
1,381.90
183.43
1,198.47
145,542.74
248
1,381.90
181.93
1,199.97
144,342.77
249
1,381.90
180.43
1,201.47
143,141.30
250
1,381.90
178.93
1,202.97
141,938.33
251
1,381.90
177.42
1,204.48
140,733.85
252
1,381.90
175.92
1,205.98
139,527.87
253
1,381.90
174.41
1,207.49
138,320.38
254
1,381.90
172.90
1,209.00
137,111.38
255
1,381.90
171.39
1,210.51
135,900.87
256
1,381.90
169.88
1,212.02
134,688.84
257
1,381.90
168.36
1,213.54
133,475.30
258
1,381.90
166.84
1,215.06
132,260.25
259
1,381.90
165.33
1,216.57
131,043.67
260
1,381.90
163.80
1,218.10
129,825.58
261
1,381.90
162.28
1,219.62
128,605.96
262
1,381.90
160.76
1,221.14
127,384.82
263
1,381.90
159.23
1,222.67
126,162.15
264
1,381.90
157.70
1,224.20
124,937.95
265
1,381.90
156.17
1,225.73
123,712.22
266
1,381.90
154.64
1,227.26
122,484.96
267
1,381.90
153.11
1,228.79
121,256.17
268
1,381.90
151.57
1,230.33
120,025.84
269
1,381.90
150.03
1,231.87
118,793.97
270
1,381.90
148.49
1,233.41
117,560.57
271
1,381.90
146.95
1,234.95
116,325.62
272
1,381.90
145.41
1,236.49
115,089.12
273
1,381.90
143.86
1,238.04
113,851.08
274
1,381.90
142.31
1,239.59
112,611.50
275
1,381.90
140.76
1,241.14
111,370.36
276
1,381.90
139.21
1,242.69
110,127.68
277
1,381.90
137.66
1,244.24
108,883.44
278
1,381.90
136.10
1,245.80
107,637.64
279
1,381.90
134.55
1,247.35
106,390.29
280
1,381.90
132.99
1,248.91
105,141.37
281
1,381.90
131.43
1,250.47
103,890.90
282
1,381.90
129.86
1,252.04
102,638.86
283
1,381.90
128.30
1,253.60
101,385.26
284
1,381.90
126.73
1,255.17
100,130.09
285
1,381.90
125.16
1,256.74
98,873.36
286
1,381.90
123.59
1,258.31
97,615.05
287
1,381.90
122.02
1,259.88
96,355.17
288
1,381.90
120.44
1,261.46
95,093.71
289
1,381.90
118.87
1,263.03
93,830.68
290
1,381.90
117.29
1,264.61
92,566.07
291
1,381.90
115.71
1,266.19
91,299.88
292
1,381.90
114.12
1,267.78
90,032.10
293
1,381.90
112.54
1,269.36
88,762.74
294
1,381.90
110.95
1,270.95
87,491.79
295
1,381.90
109.36
1,272.54
86,219.26
296
1,381.90
107.77
1,274.13
84,945.13
297
1,381.90
106.18
1,275.72
83,669.41
298
1,381.90
104.59
1,277.31
82,392.10
299
1,381.90
102.99
1,278.91
81,113.19
300
1,381.90
101.39
1,280.51
79,832.68
301
1,381.90
99.79
1,282.11
78,550.57
302
1,381.90
98.19
1,283.71
77,266.86
303
1,381.90
96.58
1,285.32
75,981.54
304
1,381.90
94.98
1,286.92
74,694.62
305
1,381.90
93.37
1,288.53
73,406.09
306
1,381.90
91.76
1,290.14
72,115.95
307
1,381.90
90.14
1,291.76
70,824.19
308
1,381.90
88.53
1,293.37
69,530.82
309
1,381.90
86.91
1,294.99
68,235.84
310
1,381.90
85.29
1,296.61
66,939.23
311
1,381.90
83.67
1,298.23
65,641.01
312
1,381.90
82.05
1,299.85
64,341.16
313
1,381.90
80.43
1,301.47
63,039.68
314
1,381.90
78.80
1,303.10
61,736.58
315
1,381.90
77.17
1,304.73
60,431.85
316
1,381.90
75.54
1,306.36
59,125.49
317
1,381.90
73.91
1,307.99
57,817.50
318
1,381.90
72.27
1,309.63
56,507.87
319
1,381.90
70.63
1,311.27
55,196.61
320
1,381.90
69.00
1,312.90
53,883.70
321
1,381.90
67.35
1,314.55
52,569.16
322
1,381.90
65.71
1,316.19
51,252.97
323
1,381.90
64.07
1,317.83
49,935.13
324
1,381.90
62.42
1,319.48
48,615.65
325
1,381.90
60.77
1,321.13
47,294.52
326
1,381.90
59.12
1,322.78
45,971.74
327
1,381.90
57.46
1,324.44
44,647.31
328
1,381.90
55.81
1,326.09
43,321.22
329
1,381.90
54.15
1,327.75
41,993.47
330
1,381.90
52.49
1,329.41
40,664.06
331
1,381.90
50.83
1,331.07
39,332.99
332
1,381.90
49.17
1,332.73
38,000.25
333
1,381.90
47.50
1,334.40
36,665.85
334
1,381.90
45.83
1,336.07
35,329.79
335
1,381.90
44.16
1,337.74
33,992.05
336
1,381.90
42.49
1,339.41
32,652.64
337
1,381.90
40.82
1,341.08
31,311.56
338
1,381.90
39.14
1,342.76
29,968.79
339
1,381.90
37.46
1,344.44
28,624.36
340
1,381.90
35.78
1,346.12
27,278.24
341
1,381.90
34.10
1,347.80
25,930.43
342
1,381.90
32.41
1,349.49
24,580.95
343
1,381.90
30.73
1,351.17
23,229.77
344
1,381.90
29.04
1,352.86
21,876.91
345
1,381.90
27.35
1,354.55
20,522.36
346
1,381.90
25.65
1,356.25
19,166.11
347
1,381.90
23.96
1,357.94
17,808.17
348
1,381.90
22.26
1,359.64
16,448.53
349
1,381.90
20.56
1,361.34
15,087.19
350
1,381.90
18.86
1,363.04
13,724.15
351
1,381.90
17.16
1,364.74
12,359.40
352
1,381.90
15.45
1,366.45
10,992.95
353
1,381.90
13.74
1,368.16
9,624.79
354
1,381.90
12.03
1,369.87
8,254.92
355
1,381.90
10.32
1,371.58
6,883.34
356
1,381.90
8.60
1,373.30
5,510.05
357
1,381.90
6.89
1,375.01
4,135.03
358
1,381.90
5.17
1,376.73
2,758.30
359
1,381.90
3.45
1,378.45
1,379.85
360
1,381.58
1.72
1,379.85
0.00
Totals
497,483.68
97,072.68
400,411.00

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