Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,387.50  
 

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
1,387.50
468.77
918.73
408,188.27
2
1,387.50
467.72
919.78
407,268.48
3
1,387.50
466.66
920.84
406,347.65
4
1,387.50
465.61
921.89
405,425.75
5
1,387.50
464.55
922.95
404,502.80
6
1,387.50
463.49
924.01
403,578.80
7
1,387.50
462.43
925.07
402,653.73
8
1,387.50
461.37
926.13
401,727.60
9
1,387.50
460.31
927.19
400,800.42
10
1,387.50
459.25
928.25
399,872.17
11
1,387.50
458.19
929.31
398,942.85
12
1,387.50
457.12
930.38
398,012.48
13
1,387.50
456.06
931.44
397,081.03
14
1,387.50
454.99
932.51
396,148.52
15
1,387.50
453.92
933.58
395,214.94
16
1,387.50
452.85
934.65
394,280.29
17
1,387.50
451.78
935.72
393,344.57
18
1,387.50
450.71
936.79
392,407.78
19
1,387.50
449.63
937.87
391,469.91
20
1,387.50
448.56
938.94
390,530.97
21
1,387.50
447.48
940.02
389,590.95
22
1,387.50
446.41
941.09
388,649.86
23
1,387.50
445.33
942.17
387,707.69
24
1,387.50
444.25
943.25
386,764.44
25
1,387.50
443.17
944.33
385,820.11
26
1,387.50
442.09
945.41
384,874.69
27
1,387.50
441.00
946.50
383,928.19
28
1,387.50
439.92
947.58
382,980.61
29
1,387.50
438.83
948.67
382,031.94
30
1,387.50
437.74
949.76
381,082.19
31
1,387.50
436.66
950.84
380,131.34
32
1,387.50
435.57
951.93
379,179.41
33
1,387.50
434.48
953.02
378,226.39
34
1,387.50
433.38
954.12
377,272.27
35
1,387.50
432.29
955.21
376,317.06
36
1,387.50
431.20
956.30
375,360.76
37
1,387.50
430.10
957.40
374,403.36
38
1,387.50
429.00
958.50
373,444.86
39
1,387.50
427.91
959.59
372,485.27
40
1,387.50
426.81
960.69
371,524.58
41
1,387.50
425.71
961.79
370,562.78
42
1,387.50
424.60
962.90
369,599.88
43
1,387.50
423.50
964.00
368,635.88
44
1,387.50
422.40
965.10
367,670.78
45
1,387.50
421.29
966.21
366,704.57
46
1,387.50
420.18
967.32
365,737.25
47
1,387.50
419.07
968.43
364,768.83
48
1,387.50
417.96
969.54
363,799.29
49
1,387.50
416.85
970.65
362,828.64
50
1,387.50
415.74
971.76
361,856.88
51
1,387.50
414.63
972.87
360,884.01
52
1,387.50
413.51
973.99
359,910.02
53
1,387.50
412.40
975.10
358,934.92
54
1,387.50
411.28
976.22
357,958.70
55
1,387.50
410.16
977.34
356,981.36
56
1,387.50
409.04
978.46
356,002.90
57
1,387.50
407.92
979.58
355,023.32
58
1,387.50
406.80
980.70
354,042.62
59
1,387.50
405.67
981.83
353,060.79
60
1,387.50
404.55
982.95
352,077.84
61
1,387.50
403.42
984.08
351,093.77
62
1,387.50
402.29
985.21
350,108.56
63
1,387.50
401.17
986.33
349,122.23
64
1,387.50
400.04
987.46
348,134.76
65
1,387.50
398.90
988.60
347,146.17
66
1,387.50
397.77
989.73
346,156.44
67
1,387.50
396.64
990.86
345,165.58
68
1,387.50
395.50
992.00
344,173.58
69
1,387.50
394.37
993.13
343,180.44
70
1,387.50
393.23
994.27
342,186.17
71
1,387.50
392.09
995.41
341,190.76
72
1,387.50
390.95
996.55
340,194.21
73
1,387.50
389.81
997.69
339,196.51
74
1,387.50
388.66
998.84
338,197.68
75
1,387.50
387.52
999.98
337,197.69
76
1,387.50
386.37
1,001.13
336,196.57
77
1,387.50
385.23
1,002.27
335,194.29
78
1,387.50
384.08
1,003.42
334,190.87
79
1,387.50
382.93
1,004.57
333,186.30
80
1,387.50
381.78
1,005.72
332,180.57
81
1,387.50
380.62
1,006.88
331,173.70
82
1,387.50
379.47
1,008.03
330,165.67
83
1,387.50
378.31
1,009.19
329,156.48
84
1,387.50
377.16
1,010.34
328,146.14
85
1,387.50
376.00
1,011.50
327,134.64
86
1,387.50
374.84
1,012.66
326,121.98
87
1,387.50
373.68
1,013.82
325,108.16
88
1,387.50
372.52
1,014.98
324,093.18
89
1,387.50
371.36
1,016.14
323,077.04
90
1,387.50
370.19
1,017.31
322,059.73
91
1,387.50
369.03
1,018.47
321,041.26
92
1,387.50
367.86
1,019.64
320,021.62
93
1,387.50
366.69
1,020.81
319,000.81
94
1,387.50
365.52
1,021.98
317,978.83
95
1,387.50
364.35
1,023.15
316,955.68
96
1,387.50
363.18
1,024.32
315,931.36
97
1,387.50
362.00
1,025.50
314,905.87
98
1,387.50
360.83
1,026.67
313,879.20
99
1,387.50
359.65
1,027.85
312,851.35
100
1,387.50
358.48
1,029.02
311,822.32
101
1,387.50
357.30
1,030.20
310,792.12
102
1,387.50
356.12
1,031.38
309,760.74
103
1,387.50
354.93
1,032.57
308,728.17
104
1,387.50
353.75
1,033.75
307,694.42
105
1,387.50
352.57
1,034.93
306,659.49
106
1,387.50
351.38
1,036.12
305,623.37
107
1,387.50
350.19
1,037.31
304,586.06
108
1,387.50
349.00
1,038.50
303,547.57
109
1,387.50
347.81
1,039.69
302,507.88
110
1,387.50
346.62
1,040.88
301,467.01
111
1,387.50
345.43
1,042.07
300,424.94
112
1,387.50
344.24
1,043.26
299,381.67
113
1,387.50
343.04
1,044.46
298,337.21
114
1,387.50
341.84
1,045.66
297,291.56
115
1,387.50
340.65
1,046.85
296,244.71
116
1,387.50
339.45
1,048.05
295,196.65
117
1,387.50
338.25
1,049.25
294,147.40
118
1,387.50
337.04
1,050.46
293,096.94
119
1,387.50
335.84
1,051.66
292,045.28
120
1,387.50
334.64
1,052.86
290,992.42
121
1,387.50
333.43
1,054.07
289,938.35
122
1,387.50
332.22
1,055.28
288,883.07
123
1,387.50
331.01
1,056.49
287,826.58
124
1,387.50
329.80
1,057.70
286,768.88
125
1,387.50
328.59
1,058.91
285,709.97
126
1,387.50
327.38
1,060.12
284,649.85
127
1,387.50
326.16
1,061.34
283,588.51
128
1,387.50
324.95
1,062.55
282,525.95
129
1,387.50
323.73
1,063.77
281,462.18
130
1,387.50
322.51
1,064.99
280,397.19
131
1,387.50
321.29
1,066.21
279,330.98
132
1,387.50
320.07
1,067.43
278,263.55
133
1,387.50
318.84
1,068.66
277,194.89
134
1,387.50
317.62
1,069.88
276,125.01
135
1,387.50
316.39
1,071.11
275,053.90
136
1,387.50
315.17
1,072.33
273,981.57
137
1,387.50
313.94
1,073.56
272,908.00
138
1,387.50
312.71
1,074.79
271,833.21
139
1,387.50
311.48
1,076.02
270,757.19
140
1,387.50
310.24
1,077.26
269,679.93
141
1,387.50
309.01
1,078.49
268,601.44
142
1,387.50
307.77
1,079.73
267,521.71
143
1,387.50
306.54
1,080.96
266,440.75
144
1,387.50
305.30
1,082.20
265,358.54
145
1,387.50
304.06
1,083.44
264,275.10
146
1,387.50
302.82
1,084.68
263,190.41
147
1,387.50
301.57
1,085.93
262,104.49
148
1,387.50
300.33
1,087.17
261,017.31
149
1,387.50
299.08
1,088.42
259,928.90
150
1,387.50
297.84
1,089.66
258,839.23
151
1,387.50
296.59
1,090.91
257,748.32
152
1,387.50
295.34
1,092.16
256,656.16
153
1,387.50
294.09
1,093.41
255,562.74
154
1,387.50
292.83
1,094.67
254,468.07
155
1,387.50
291.58
1,095.92
253,372.15
156
1,387.50
290.32
1,097.18
252,274.97
157
1,387.50
289.07
1,098.43
251,176.54
158
1,387.50
287.81
1,099.69
250,076.84
159
1,387.50
286.55
1,100.95
248,975.89
160
1,387.50
285.28
1,102.22
247,873.68
161
1,387.50
284.02
1,103.48
246,770.20
162
1,387.50
282.76
1,104.74
245,665.46
163
1,387.50
281.49
1,106.01
244,559.45
164
1,387.50
280.22
1,107.28
243,452.17
165
1,387.50
278.96
1,108.54
242,343.63
166
1,387.50
277.69
1,109.81
241,233.81
167
1,387.50
276.41
1,111.09
240,122.73
168
1,387.50
275.14
1,112.36
239,010.37
169
1,387.50
273.87
1,113.63
237,896.73
170
1,387.50
272.59
1,114.91
236,781.82
171
1,387.50
271.31
1,116.19
235,665.64
172
1,387.50
270.03
1,117.47
234,548.17
173
1,387.50
268.75
1,118.75
233,429.42
174
1,387.50
267.47
1,120.03
232,309.39
175
1,387.50
266.19
1,121.31
231,188.08
176
1,387.50
264.90
1,122.60
230,065.48
177
1,387.50
263.62
1,123.88
228,941.60
178
1,387.50
262.33
1,125.17
227,816.43
179
1,387.50
261.04
1,126.46
226,689.97
180
1,387.50
259.75
1,127.75
225,562.22
181
1,387.50
258.46
1,129.04
224,433.18
182
1,387.50
257.16
1,130.34
223,302.84
183
1,387.50
255.87
1,131.63
222,171.21
184
1,387.50
254.57
1,132.93
221,038.28
185
1,387.50
253.27
1,134.23
219,904.05
186
1,387.50
251.97
1,135.53
218,768.52
187
1,387.50
250.67
1,136.83
217,631.70
188
1,387.50
249.37
1,138.13
216,493.57
189
1,387.50
248.07
1,139.43
215,354.13
190
1,387.50
246.76
1,140.74
214,213.39
191
1,387.50
245.45
1,142.05
213,071.34
192
1,387.50
244.14
1,143.36
211,927.99
193
1,387.50
242.83
1,144.67
210,783.32
194
1,387.50
241.52
1,145.98
209,637.34
195
1,387.50
240.21
1,147.29
208,490.05
196
1,387.50
238.89
1,148.61
207,341.45
197
1,387.50
237.58
1,149.92
206,191.53
198
1,387.50
236.26
1,151.24
205,040.29
199
1,387.50
234.94
1,152.56
203,887.73
200
1,387.50
233.62
1,153.88
202,733.85
201
1,387.50
232.30
1,155.20
201,578.65
202
1,387.50
230.98
1,156.52
200,422.13
203
1,387.50
229.65
1,157.85
199,264.28
204
1,387.50
228.32
1,159.18
198,105.10
205
1,387.50
227.00
1,160.50
196,944.60
206
1,387.50
225.67
1,161.83
195,782.76
207
1,387.50
224.33
1,163.17
194,619.60
208
1,387.50
223.00
1,164.50
193,455.10
209
1,387.50
221.67
1,165.83
192,289.27
210
1,387.50
220.33
1,167.17
191,122.10
211
1,387.50
218.99
1,168.51
189,953.59
212
1,387.50
217.66
1,169.84
188,783.75
213
1,387.50
216.31
1,171.19
187,612.56
214
1,387.50
214.97
1,172.53
186,440.03
215
1,387.50
213.63
1,173.87
185,266.16
216
1,387.50
212.28
1,175.22
184,090.95
217
1,387.50
210.94
1,176.56
182,914.38
218
1,387.50
209.59
1,177.91
181,736.47
219
1,387.50
208.24
1,179.26
180,557.21
220
1,387.50
206.89
1,180.61
179,376.60
221
1,387.50
205.54
1,181.96
178,194.64
222
1,387.50
204.18
1,183.32
177,011.32
223
1,387.50
202.83
1,184.67
175,826.64
224
1,387.50
201.47
1,186.03
174,640.61
225
1,387.50
200.11
1,187.39
173,453.22
226
1,387.50
198.75
1,188.75
172,264.47
227
1,387.50
197.39
1,190.11
171,074.36
228
1,387.50
196.02
1,191.48
169,882.88
229
1,387.50
194.66
1,192.84
168,690.04
230
1,387.50
193.29
1,194.21
167,495.83
231
1,387.50
191.92
1,195.58
166,300.25
232
1,387.50
190.55
1,196.95
165,103.30
233
1,387.50
189.18
1,198.32
163,904.98
234
1,387.50
187.81
1,199.69
162,705.29
235
1,387.50
186.43
1,201.07
161,504.22
236
1,387.50
185.06
1,202.44
160,301.78
237
1,387.50
183.68
1,203.82
159,097.96
238
1,387.50
182.30
1,205.20
157,892.76
239
1,387.50
180.92
1,206.58
156,686.18
240
1,387.50
179.54
1,207.96
155,478.21
241
1,387.50
178.15
1,209.35
154,268.87
242
1,387.50
176.77
1,210.73
153,058.13
243
1,387.50
175.38
1,212.12
151,846.01
244
1,387.50
173.99
1,213.51
150,632.50
245
1,387.50
172.60
1,214.90
149,417.60
246
1,387.50
171.21
1,216.29
148,201.31
247
1,387.50
169.81
1,217.69
146,983.62
248
1,387.50
168.42
1,219.08
145,764.54
249
1,387.50
167.02
1,220.48
144,544.06
250
1,387.50
165.62
1,221.88
143,322.19
251
1,387.50
164.22
1,223.28
142,098.91
252
1,387.50
162.82
1,224.68
140,874.23
253
1,387.50
161.42
1,226.08
139,648.15
254
1,387.50
160.01
1,227.49
138,420.66
255
1,387.50
158.61
1,228.89
137,191.77
256
1,387.50
157.20
1,230.30
135,961.47
257
1,387.50
155.79
1,231.71
134,729.76
258
1,387.50
154.38
1,233.12
133,496.64
259
1,387.50
152.96
1,234.54
132,262.10
260
1,387.50
151.55
1,235.95
131,026.15
261
1,387.50
150.13
1,237.37
129,788.79
262
1,387.50
148.72
1,238.78
128,550.00
263
1,387.50
147.30
1,240.20
127,309.80
264
1,387.50
145.88
1,241.62
126,068.18
265
1,387.50
144.45
1,243.05
124,825.13
266
1,387.50
143.03
1,244.47
123,580.66
267
1,387.50
141.60
1,245.90
122,334.76
268
1,387.50
140.18
1,247.32
121,087.44
269
1,387.50
138.75
1,248.75
119,838.68
270
1,387.50
137.32
1,250.18
118,588.50
271
1,387.50
135.88
1,251.62
117,336.88
272
1,387.50
134.45
1,253.05
116,083.83
273
1,387.50
133.01
1,254.49
114,829.34
274
1,387.50
131.58
1,255.92
113,573.42
275
1,387.50
130.14
1,257.36
112,316.05
276
1,387.50
128.70
1,258.80
111,057.25
277
1,387.50
127.25
1,260.25
109,797.00
278
1,387.50
125.81
1,261.69
108,535.31
279
1,387.50
124.36
1,263.14
107,272.17
280
1,387.50
122.92
1,264.58
106,007.59
281
1,387.50
121.47
1,266.03
104,741.56
282
1,387.50
120.02
1,267.48
103,474.07
283
1,387.50
118.56
1,268.94
102,205.14
284
1,387.50
117.11
1,270.39
100,934.75
285
1,387.50
115.65
1,271.85
99,662.90
286
1,387.50
114.20
1,273.30
98,389.60
287
1,387.50
112.74
1,274.76
97,114.84
288
1,387.50
111.28
1,276.22
95,838.61
289
1,387.50
109.82
1,277.68
94,560.93
290
1,387.50
108.35
1,279.15
93,281.78
291
1,387.50
106.89
1,280.61
92,001.17
292
1,387.50
105.42
1,282.08
90,719.08
293
1,387.50
103.95
1,283.55
89,435.53
294
1,387.50
102.48
1,285.02
88,150.51
295
1,387.50
101.01
1,286.49
86,864.02
296
1,387.50
99.53
1,287.97
85,576.05
297
1,387.50
98.06
1,289.44
84,286.60
298
1,387.50
96.58
1,290.92
82,995.68
299
1,387.50
95.10
1,292.40
81,703.28
300
1,387.50
93.62
1,293.88
80,409.40
301
1,387.50
92.14
1,295.36
79,114.04
302
1,387.50
90.65
1,296.85
77,817.19
303
1,387.50
89.17
1,298.33
76,518.85
304
1,387.50
87.68
1,299.82
75,219.03
305
1,387.50
86.19
1,301.31
73,917.72
306
1,387.50
84.70
1,302.80
72,614.92
307
1,387.50
83.20
1,304.30
71,310.62
308
1,387.50
81.71
1,305.79
70,004.83
309
1,387.50
80.21
1,307.29
68,697.55
310
1,387.50
78.72
1,308.78
67,388.76
311
1,387.50
77.22
1,310.28
66,078.48
312
1,387.50
75.71
1,311.79
64,766.69
313
1,387.50
74.21
1,313.29
63,453.40
314
1,387.50
72.71
1,314.79
62,138.61
315
1,387.50
71.20
1,316.30
60,822.31
316
1,387.50
69.69
1,317.81
59,504.50
317
1,387.50
68.18
1,319.32
58,185.19
318
1,387.50
66.67
1,320.83
56,864.36
319
1,387.50
65.16
1,322.34
55,542.01
320
1,387.50
63.64
1,323.86
54,218.16
321
1,387.50
62.12
1,325.38
52,892.78
322
1,387.50
60.61
1,326.89
51,565.89
323
1,387.50
59.09
1,328.41
50,237.47
324
1,387.50
57.56
1,329.94
48,907.54
325
1,387.50
56.04
1,331.46
47,576.08
326
1,387.50
54.51
1,332.99
46,243.09
327
1,387.50
52.99
1,334.51
44,908.58
328
1,387.50
51.46
1,336.04
43,572.54
329
1,387.50
49.93
1,337.57
42,234.96
330
1,387.50
48.39
1,339.11
40,895.86
331
1,387.50
46.86
1,340.64
39,555.22
332
1,387.50
45.32
1,342.18
38,213.04
333
1,387.50
43.79
1,343.71
36,869.33
334
1,387.50
42.25
1,345.25
35,524.07
335
1,387.50
40.70
1,346.80
34,177.28
336
1,387.50
39.16
1,348.34
32,828.94
337
1,387.50
37.62
1,349.88
31,479.05
338
1,387.50
36.07
1,351.43
30,127.62
339
1,387.50
34.52
1,352.98
28,774.65
340
1,387.50
32.97
1,354.53
27,420.12
341
1,387.50
31.42
1,356.08
26,064.04
342
1,387.50
29.87
1,357.63
24,706.40
343
1,387.50
28.31
1,359.19
23,347.21
344
1,387.50
26.75
1,360.75
21,986.46
345
1,387.50
25.19
1,362.31
20,624.15
346
1,387.50
23.63
1,363.87
19,260.29
347
1,387.50
22.07
1,365.43
17,894.86
348
1,387.50
20.50
1,367.00
16,527.86
349
1,387.50
18.94
1,368.56
15,159.30
350
1,387.50
17.37
1,370.13
13,789.17
351
1,387.50
15.80
1,371.70
12,417.47
352
1,387.50
14.23
1,373.27
11,044.20
353
1,387.50
12.65
1,374.85
9,669.35
354
1,387.50
11.08
1,376.42
8,292.93
355
1,387.50
9.50
1,378.00
6,914.93
356
1,387.50
7.92
1,379.58
5,535.36
357
1,387.50
6.34
1,381.16
4,154.20
358
1,387.50
4.76
1,382.74
2,771.46
359
1,387.50
3.18
1,384.32
1,387.13
360
1,388.72
1.59
1,387.13
0.00
Totals
499,501.22
90,394.22
409,107.00

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