Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 2,104.01  
 

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
2,104.01
1,596.55
507.46
402,832.54
2
2,104.01
1,594.55
509.46
402,323.08
3
2,104.01
1,592.53
511.48
401,811.60
4
2,104.01
1,590.50
513.51
401,298.09
5
2,104.01
1,588.47
515.54
400,782.55
6
2,104.01
1,586.43
517.58
400,264.98
7
2,104.01
1,584.38
519.63
399,745.35
8
2,104.01
1,582.33
521.68
399,223.66
9
2,104.01
1,580.26
523.75
398,699.91
10
2,104.01
1,578.19
525.82
398,174.09
11
2,104.01
1,576.11
527.90
397,646.19
12
2,104.01
1,574.02
529.99
397,116.19
13
2,104.01
1,571.92
532.09
396,584.10
14
2,104.01
1,569.81
534.20
396,049.90
15
2,104.01
1,567.70
536.31
395,513.59
16
2,104.01
1,565.57
538.44
394,975.15
17
2,104.01
1,563.44
540.57
394,434.59
18
2,104.01
1,561.30
542.71
393,891.88
19
2,104.01
1,559.16
544.85
393,347.03
20
2,104.01
1,557.00
547.01
392,800.02
21
2,104.01
1,554.83
549.18
392,250.84
22
2,104.01
1,552.66
551.35
391,699.49
23
2,104.01
1,550.48
553.53
391,145.96
24
2,104.01
1,548.29
555.72
390,590.23
25
2,104.01
1,546.09
557.92
390,032.31
26
2,104.01
1,543.88
560.13
389,472.18
27
2,104.01
1,541.66
562.35
388,909.83
28
2,104.01
1,539.43
564.58
388,345.25
29
2,104.01
1,537.20
566.81
387,778.44
30
2,104.01
1,534.96
569.05
387,209.39
31
2,104.01
1,532.70
571.31
386,638.08
32
2,104.01
1,530.44
573.57
386,064.51
33
2,104.01
1,528.17
575.84
385,488.68
34
2,104.01
1,525.89
578.12
384,910.56
35
2,104.01
1,523.60
580.41
384,330.15
36
2,104.01
1,521.31
582.70
383,747.45
37
2,104.01
1,519.00
585.01
383,162.44
38
2,104.01
1,516.68
587.33
382,575.11
39
2,104.01
1,514.36
589.65
381,985.46
40
2,104.01
1,512.03
591.98
381,393.48
41
2,104.01
1,509.68
594.33
380,799.15
42
2,104.01
1,507.33
596.68
380,202.47
43
2,104.01
1,504.97
599.04
379,603.43
44
2,104.01
1,502.60
601.41
379,002.02
45
2,104.01
1,500.22
603.79
378,398.22
46
2,104.01
1,497.83
606.18
377,792.04
47
2,104.01
1,495.43
608.58
377,183.46
48
2,104.01
1,493.02
610.99
376,572.47
49
2,104.01
1,490.60
613.41
375,959.05
50
2,104.01
1,488.17
615.84
375,343.22
51
2,104.01
1,485.73
618.28
374,724.94
52
2,104.01
1,483.29
620.72
374,104.22
53
2,104.01
1,480.83
623.18
373,481.03
54
2,104.01
1,478.36
625.65
372,855.39
55
2,104.01
1,475.89
628.12
372,227.26
56
2,104.01
1,473.40
630.61
371,596.65
57
2,104.01
1,470.90
633.11
370,963.55
58
2,104.01
1,468.40
635.61
370,327.93
59
2,104.01
1,465.88
638.13
369,689.81
60
2,104.01
1,463.36
640.65
369,049.15
61
2,104.01
1,460.82
643.19
368,405.96
62
2,104.01
1,458.27
645.74
367,760.22
63
2,104.01
1,455.72
648.29
367,111.93
64
2,104.01
1,453.15
650.86
366,461.07
65
2,104.01
1,450.58
653.43
365,807.64
66
2,104.01
1,447.99
656.02
365,151.62
67
2,104.01
1,445.39
658.62
364,493.00
68
2,104.01
1,442.78
661.23
363,831.77
69
2,104.01
1,440.17
663.84
363,167.93
70
2,104.01
1,437.54
666.47
362,501.46
71
2,104.01
1,434.90
669.11
361,832.35
72
2,104.01
1,432.25
671.76
361,160.59
73
2,104.01
1,429.59
674.42
360,486.18
74
2,104.01
1,426.92
677.09
359,809.09
75
2,104.01
1,424.24
679.77
359,129.33
76
2,104.01
1,421.55
682.46
358,446.87
77
2,104.01
1,418.85
685.16
357,761.71
78
2,104.01
1,416.14
687.87
357,073.84
79
2,104.01
1,413.42
690.59
356,383.25
80
2,104.01
1,410.68
693.33
355,689.92
81
2,104.01
1,407.94
696.07
354,993.85
82
2,104.01
1,405.18
698.83
354,295.03
83
2,104.01
1,402.42
701.59
353,593.44
84
2,104.01
1,399.64
704.37
352,889.07
85
2,104.01
1,396.85
707.16
352,181.91
86
2,104.01
1,394.05
709.96
351,471.95
87
2,104.01
1,391.24
712.77
350,759.19
88
2,104.01
1,388.42
715.59
350,043.60
89
2,104.01
1,385.59
718.42
349,325.18
90
2,104.01
1,382.75
721.26
348,603.91
91
2,104.01
1,379.89
724.12
347,879.79
92
2,104.01
1,377.02
726.99
347,152.81
93
2,104.01
1,374.15
729.86
346,422.94
94
2,104.01
1,371.26
732.75
345,690.19
95
2,104.01
1,368.36
735.65
344,954.54
96
2,104.01
1,365.45
738.56
344,215.97
97
2,104.01
1,362.52
741.49
343,474.48
98
2,104.01
1,359.59
744.42
342,730.06
99
2,104.01
1,356.64
747.37
341,982.69
100
2,104.01
1,353.68
750.33
341,232.36
101
2,104.01
1,350.71
753.30
340,479.06
102
2,104.01
1,347.73
756.28
339,722.78
103
2,104.01
1,344.74
759.27
338,963.51
104
2,104.01
1,341.73
762.28
338,201.23
105
2,104.01
1,338.71
765.30
337,435.93
106
2,104.01
1,335.68
768.33
336,667.61
107
2,104.01
1,332.64
771.37
335,896.24
108
2,104.01
1,329.59
774.42
335,121.82
109
2,104.01
1,326.52
777.49
334,344.33
110
2,104.01
1,323.45
780.56
333,563.77
111
2,104.01
1,320.36
783.65
332,780.12
112
2,104.01
1,317.25
786.76
331,993.36
113
2,104.01
1,314.14
789.87
331,203.49
114
2,104.01
1,311.01
793.00
330,410.49
115
2,104.01
1,307.87
796.14
329,614.36
116
2,104.01
1,304.72
799.29
328,815.07
117
2,104.01
1,301.56
802.45
328,012.62
118
2,104.01
1,298.38
805.63
327,207.00
119
2,104.01
1,295.19
808.82
326,398.18
120
2,104.01
1,291.99
812.02
325,586.16
121
2,104.01
1,288.78
815.23
324,770.93
122
2,104.01
1,285.55
818.46
323,952.47
123
2,104.01
1,282.31
821.70
323,130.77
124
2,104.01
1,279.06
824.95
322,305.82
125
2,104.01
1,275.79
828.22
321,477.61
126
2,104.01
1,272.52
831.49
320,646.11
127
2,104.01
1,269.22
834.79
319,811.33
128
2,104.01
1,265.92
838.09
318,973.24
129
2,104.01
1,262.60
841.41
318,131.83
130
2,104.01
1,259.27
844.74
317,287.09
131
2,104.01
1,255.93
848.08
316,439.01
132
2,104.01
1,252.57
851.44
315,587.57
133
2,104.01
1,249.20
854.81
314,732.76
134
2,104.01
1,245.82
858.19
313,874.57
135
2,104.01
1,242.42
861.59
313,012.98
136
2,104.01
1,239.01
865.00
312,147.98
137
2,104.01
1,235.59
868.42
311,279.55
138
2,104.01
1,232.15
871.86
310,407.69
139
2,104.01
1,228.70
875.31
309,532.38
140
2,104.01
1,225.23
878.78
308,653.60
141
2,104.01
1,221.75
882.26
307,771.35
142
2,104.01
1,218.26
885.75
306,885.60
143
2,104.01
1,214.76
889.25
305,996.34
144
2,104.01
1,211.24
892.77
305,103.57
145
2,104.01
1,207.70
896.31
304,207.26
146
2,104.01
1,204.15
899.86
303,307.40
147
2,104.01
1,200.59
903.42
302,403.99
148
2,104.01
1,197.02
906.99
301,496.99
149
2,104.01
1,193.43
910.58
300,586.41
150
2,104.01
1,189.82
914.19
299,672.22
151
2,104.01
1,186.20
917.81
298,754.41
152
2,104.01
1,182.57
921.44
297,832.97
153
2,104.01
1,178.92
925.09
296,907.88
154
2,104.01
1,175.26
928.75
295,979.13
155
2,104.01
1,171.58
932.43
295,046.71
156
2,104.01
1,167.89
936.12
294,110.59
157
2,104.01
1,164.19
939.82
293,170.77
158
2,104.01
1,160.47
943.54
292,227.23
159
2,104.01
1,156.73
947.28
291,279.95
160
2,104.01
1,152.98
951.03
290,328.92
161
2,104.01
1,149.22
954.79
289,374.13
162
2,104.01
1,145.44
958.57
288,415.56
163
2,104.01
1,141.64
962.37
287,453.19
164
2,104.01
1,137.84
966.17
286,487.02
165
2,104.01
1,134.01
970.00
285,517.02
166
2,104.01
1,130.17
973.84
284,543.18
167
2,104.01
1,126.32
977.69
283,565.49
168
2,104.01
1,122.45
981.56
282,583.93
169
2,104.01
1,118.56
985.45
281,598.48
170
2,104.01
1,114.66
989.35
280,609.13
171
2,104.01
1,110.74
993.27
279,615.86
172
2,104.01
1,106.81
997.20
278,618.67
173
2,104.01
1,102.87
1,001.14
277,617.52
174
2,104.01
1,098.90
1,005.11
276,612.41
175
2,104.01
1,094.92
1,009.09
275,603.33
176
2,104.01
1,090.93
1,013.08
274,590.25
177
2,104.01
1,086.92
1,017.09
273,573.16
178
2,104.01
1,082.89
1,021.12
272,552.04
179
2,104.01
1,078.85
1,025.16
271,526.88
180
2,104.01
1,074.79
1,029.22
270,497.67
181
2,104.01
1,070.72
1,033.29
269,464.38
182
2,104.01
1,066.63
1,037.38
268,427.00
183
2,104.01
1,062.52
1,041.49
267,385.51
184
2,104.01
1,058.40
1,045.61
266,339.90
185
2,104.01
1,054.26
1,049.75
265,290.15
186
2,104.01
1,050.11
1,053.90
264,236.25
187
2,104.01
1,045.94
1,058.07
263,178.17
188
2,104.01
1,041.75
1,062.26
262,115.91
189
2,104.01
1,037.54
1,066.47
261,049.44
190
2,104.01
1,033.32
1,070.69
259,978.75
191
2,104.01
1,029.08
1,074.93
258,903.83
192
2,104.01
1,024.83
1,079.18
257,824.64
193
2,104.01
1,020.56
1,083.45
256,741.19
194
2,104.01
1,016.27
1,087.74
255,653.45
195
2,104.01
1,011.96
1,092.05
254,561.40
196
2,104.01
1,007.64
1,096.37
253,465.03
197
2,104.01
1,003.30
1,100.71
252,364.32
198
2,104.01
998.94
1,105.07
251,259.25
199
2,104.01
994.57
1,109.44
250,149.81
200
2,104.01
990.18
1,113.83
249,035.97
201
2,104.01
985.77
1,118.24
247,917.73
202
2,104.01
981.34
1,122.67
246,795.06
203
2,104.01
976.90
1,127.11
245,667.95
204
2,104.01
972.44
1,131.57
244,536.37
205
2,104.01
967.96
1,136.05
243,400.32
206
2,104.01
963.46
1,140.55
242,259.77
207
2,104.01
958.94
1,145.07
241,114.71
208
2,104.01
954.41
1,149.60
239,965.11
209
2,104.01
949.86
1,154.15
238,810.96
210
2,104.01
945.29
1,158.72
237,652.24
211
2,104.01
940.71
1,163.30
236,488.94
212
2,104.01
936.10
1,167.91
235,321.03
213
2,104.01
931.48
1,172.53
234,148.50
214
2,104.01
926.84
1,177.17
232,971.33
215
2,104.01
922.18
1,181.83
231,789.50
216
2,104.01
917.50
1,186.51
230,602.99
217
2,104.01
912.80
1,191.21
229,411.78
218
2,104.01
908.09
1,195.92
228,215.86
219
2,104.01
903.35
1,200.66
227,015.20
220
2,104.01
898.60
1,205.41
225,809.80
221
2,104.01
893.83
1,210.18
224,599.62
222
2,104.01
889.04
1,214.97
223,384.65
223
2,104.01
884.23
1,219.78
222,164.87
224
2,104.01
879.40
1,224.61
220,940.26
225
2,104.01
874.56
1,229.45
219,710.81
226
2,104.01
869.69
1,234.32
218,476.48
227
2,104.01
864.80
1,239.21
217,237.28
228
2,104.01
859.90
1,244.11
215,993.16
229
2,104.01
854.97
1,249.04
214,744.13
230
2,104.01
850.03
1,253.98
213,490.15
231
2,104.01
845.07
1,258.94
212,231.20
232
2,104.01
840.08
1,263.93
210,967.27
233
2,104.01
835.08
1,268.93
209,698.34
234
2,104.01
830.06
1,273.95
208,424.39
235
2,104.01
825.01
1,279.00
207,145.39
236
2,104.01
819.95
1,284.06
205,861.33
237
2,104.01
814.87
1,289.14
204,572.19
238
2,104.01
809.76
1,294.25
203,277.94
239
2,104.01
804.64
1,299.37
201,978.58
240
2,104.01
799.50
1,304.51
200,674.06
241
2,104.01
794.33
1,309.68
199,364.39
242
2,104.01
789.15
1,314.86
198,049.53
243
2,104.01
783.95
1,320.06
196,729.47
244
2,104.01
778.72
1,325.29
195,404.18
245
2,104.01
773.47
1,330.54
194,073.64
246
2,104.01
768.21
1,335.80
192,737.84
247
2,104.01
762.92
1,341.09
191,396.75
248
2,104.01
757.61
1,346.40
190,050.35
249
2,104.01
752.28
1,351.73
188,698.63
250
2,104.01
746.93
1,357.08
187,341.55
251
2,104.01
741.56
1,362.45
185,979.10
252
2,104.01
736.17
1,367.84
184,611.25
253
2,104.01
730.75
1,373.26
183,238.00
254
2,104.01
725.32
1,378.69
181,859.30
255
2,104.01
719.86
1,384.15
180,475.15
256
2,104.01
714.38
1,389.63
179,085.53
257
2,104.01
708.88
1,395.13
177,690.40
258
2,104.01
703.36
1,400.65
176,289.74
259
2,104.01
697.81
1,406.20
174,883.55
260
2,104.01
692.25
1,411.76
173,471.78
261
2,104.01
686.66
1,417.35
172,054.43
262
2,104.01
681.05
1,422.96
170,631.47
263
2,104.01
675.42
1,428.59
169,202.88
264
2,104.01
669.76
1,434.25
167,768.63
265
2,104.01
664.08
1,439.93
166,328.70
266
2,104.01
658.38
1,445.63
164,883.08
267
2,104.01
652.66
1,451.35
163,431.73
268
2,104.01
646.92
1,457.09
161,974.64
269
2,104.01
641.15
1,462.86
160,511.78
270
2,104.01
635.36
1,468.65
159,043.13
271
2,104.01
629.55
1,474.46
157,568.66
272
2,104.01
623.71
1,480.30
156,088.36
273
2,104.01
617.85
1,486.16
154,602.20
274
2,104.01
611.97
1,492.04
153,110.16
275
2,104.01
606.06
1,497.95
151,612.21
276
2,104.01
600.13
1,503.88
150,108.33
277
2,104.01
594.18
1,509.83
148,598.50
278
2,104.01
588.20
1,515.81
147,082.69
279
2,104.01
582.20
1,521.81
145,560.88
280
2,104.01
576.18
1,527.83
144,033.05
281
2,104.01
570.13
1,533.88
142,499.17
282
2,104.01
564.06
1,539.95
140,959.22
283
2,104.01
557.96
1,546.05
139,413.18
284
2,104.01
551.84
1,552.17
137,861.01
285
2,104.01
545.70
1,558.31
136,302.70
286
2,104.01
539.53
1,564.48
134,738.22
287
2,104.01
533.34
1,570.67
133,167.55
288
2,104.01
527.12
1,576.89
131,590.66
289
2,104.01
520.88
1,583.13
130,007.53
290
2,104.01
514.61
1,589.40
128,418.14
291
2,104.01
508.32
1,595.69
126,822.45
292
2,104.01
502.01
1,602.00
125,220.44
293
2,104.01
495.66
1,608.35
123,612.10
294
2,104.01
489.30
1,614.71
121,997.38
295
2,104.01
482.91
1,621.10
120,376.28
296
2,104.01
476.49
1,627.52
118,748.76
297
2,104.01
470.05
1,633.96
117,114.80
298
2,104.01
463.58
1,640.43
115,474.37
299
2,104.01
457.09
1,646.92
113,827.44
300
2,104.01
450.57
1,653.44
112,174.00
301
2,104.01
444.02
1,659.99
110,514.01
302
2,104.01
437.45
1,666.56
108,847.45
303
2,104.01
430.85
1,673.16
107,174.30
304
2,104.01
424.23
1,679.78
105,494.52
305
2,104.01
417.58
1,686.43
103,808.09
306
2,104.01
410.91
1,693.10
102,114.99
307
2,104.01
404.21
1,699.80
100,415.18
308
2,104.01
397.48
1,706.53
98,708.65
309
2,104.01
390.72
1,713.29
96,995.36
310
2,104.01
383.94
1,720.07
95,275.29
311
2,104.01
377.13
1,726.88
93,548.41
312
2,104.01
370.30
1,733.71
91,814.70
313
2,104.01
363.43
1,740.58
90,074.12
314
2,104.01
356.54
1,747.47
88,326.66
315
2,104.01
349.63
1,754.38
86,572.27
316
2,104.01
342.68
1,761.33
84,810.94
317
2,104.01
335.71
1,768.30
83,042.64
318
2,104.01
328.71
1,775.30
81,267.34
319
2,104.01
321.68
1,782.33
79,485.02
320
2,104.01
314.63
1,789.38
77,695.64
321
2,104.01
307.55
1,796.46
75,899.17
322
2,104.01
300.43
1,803.58
74,095.60
323
2,104.01
293.30
1,810.71
72,284.88
324
2,104.01
286.13
1,817.88
70,467.00
325
2,104.01
278.93
1,825.08
68,641.92
326
2,104.01
271.71
1,832.30
66,809.62
327
2,104.01
264.45
1,839.56
64,970.06
328
2,104.01
257.17
1,846.84
63,123.23
329
2,104.01
249.86
1,854.15
61,269.08
330
2,104.01
242.52
1,861.49
59,407.59
331
2,104.01
235.16
1,868.85
57,538.74
332
2,104.01
227.76
1,876.25
55,662.48
333
2,104.01
220.33
1,883.68
53,778.81
334
2,104.01
212.87
1,891.14
51,887.67
335
2,104.01
205.39
1,898.62
49,989.05
336
2,104.01
197.87
1,906.14
48,082.91
337
2,104.01
190.33
1,913.68
46,169.23
338
2,104.01
182.75
1,921.26
44,247.97
339
2,104.01
175.15
1,928.86
42,319.11
340
2,104.01
167.51
1,936.50
40,382.61
341
2,104.01
159.85
1,944.16
38,438.45
342
2,104.01
152.15
1,951.86
36,486.59
343
2,104.01
144.43
1,959.58
34,527.01
344
2,104.01
136.67
1,967.34
32,559.67
345
2,104.01
128.88
1,975.13
30,584.54
346
2,104.01
121.06
1,982.95
28,601.60
347
2,104.01
113.21
1,990.80
26,610.80
348
2,104.01
105.33
1,998.68
24,612.13
349
2,104.01
97.42
2,006.59
22,605.54
350
2,104.01
89.48
2,014.53
20,591.01
351
2,104.01
81.51
2,022.50
18,568.50
352
2,104.01
73.50
2,030.51
16,537.99
353
2,104.01
65.46
2,038.55
14,499.45
354
2,104.01
57.39
2,046.62
12,452.83
355
2,104.01
49.29
2,054.72
10,398.11
356
2,104.01
41.16
2,062.85
8,335.26
357
2,104.01
32.99
2,071.02
6,264.25
358
2,104.01
24.80
2,079.21
4,185.03
359
2,104.01
16.57
2,087.44
2,097.59
360
2,105.89
8.30
2,097.59
0.00
Totals
757,445.48
354,105.48
403,340.00

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