Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,700.64  
 

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
1,700.64
982.05
718.59
409,181.41
2
1,700.64
980.33
720.31
408,461.10
3
1,700.64
978.60
722.04
407,739.07
4
1,700.64
976.87
723.77
407,015.30
5
1,700.64
975.14
725.50
406,289.80
6
1,700.64
973.40
727.24
405,562.57
7
1,700.64
971.66
728.98
404,833.59
8
1,700.64
969.91
730.73
404,102.86
9
1,700.64
968.16
732.48
403,370.38
10
1,700.64
966.41
734.23
402,636.15
11
1,700.64
964.65
735.99
401,900.16
12
1,700.64
962.89
737.75
401,162.41
13
1,700.64
961.12
739.52
400,422.88
14
1,700.64
959.35
741.29
399,681.59
15
1,700.64
957.57
743.07
398,938.52
16
1,700.64
955.79
744.85
398,193.67
17
1,700.64
954.01
746.63
397,447.04
18
1,700.64
952.22
748.42
396,698.61
19
1,700.64
950.42
750.22
395,948.40
20
1,700.64
948.63
752.01
395,196.38
21
1,700.64
946.82
753.82
394,442.57
22
1,700.64
945.02
755.62
393,686.95
23
1,700.64
943.21
757.43
392,929.52
24
1,700.64
941.39
759.25
392,170.27
25
1,700.64
939.57
761.07
391,409.20
26
1,700.64
937.75
762.89
390,646.32
27
1,700.64
935.92
764.72
389,881.60
28
1,700.64
934.09
766.55
389,115.05
29
1,700.64
932.25
768.39
388,346.66
30
1,700.64
930.41
770.23
387,576.44
31
1,700.64
928.57
772.07
386,804.37
32
1,700.64
926.72
773.92
386,030.45
33
1,700.64
924.86
775.78
385,254.67
34
1,700.64
923.01
777.63
384,477.04
35
1,700.64
921.14
779.50
383,697.54
36
1,700.64
919.28
781.36
382,916.17
37
1,700.64
917.40
783.24
382,132.94
38
1,700.64
915.53
785.11
381,347.82
39
1,700.64
913.65
786.99
380,560.83
40
1,700.64
911.76
788.88
379,771.95
41
1,700.64
909.87
790.77
378,981.18
42
1,700.64
907.98
792.66
378,188.52
43
1,700.64
906.08
794.56
377,393.95
44
1,700.64
904.17
796.47
376,597.49
45
1,700.64
902.26
798.38
375,799.11
46
1,700.64
900.35
800.29
374,998.82
47
1,700.64
898.43
802.21
374,196.62
48
1,700.64
896.51
804.13
373,392.49
49
1,700.64
894.59
806.05
372,586.44
50
1,700.64
892.66
807.98
371,778.45
51
1,700.64
890.72
809.92
370,968.53
52
1,700.64
888.78
811.86
370,156.67
53
1,700.64
886.83
813.81
369,342.86
54
1,700.64
884.88
815.76
368,527.11
55
1,700.64
882.93
817.71
367,709.40
56
1,700.64
880.97
819.67
366,889.73
57
1,700.64
879.01
821.63
366,068.09
58
1,700.64
877.04
823.60
365,244.49
59
1,700.64
875.06
825.58
364,418.92
60
1,700.64
873.09
827.55
363,591.36
61
1,700.64
871.10
829.54
362,761.83
62
1,700.64
869.12
831.52
361,930.31
63
1,700.64
867.12
833.52
361,096.79
64
1,700.64
865.13
835.51
360,261.28
65
1,700.64
863.13
837.51
359,423.76
66
1,700.64
861.12
839.52
358,584.24
67
1,700.64
859.11
841.53
357,742.71
68
1,700.64
857.09
843.55
356,899.16
69
1,700.64
855.07
845.57
356,053.59
70
1,700.64
853.05
847.59
355,206.00
71
1,700.64
851.01
849.63
354,356.37
72
1,700.64
848.98
851.66
353,504.71
73
1,700.64
846.94
853.70
352,651.01
74
1,700.64
844.89
855.75
351,795.26
75
1,700.64
842.84
857.80
350,937.47
76
1,700.64
840.79
859.85
350,077.61
77
1,700.64
838.73
861.91
349,215.70
78
1,700.64
836.66
863.98
348,351.72
79
1,700.64
834.59
866.05
347,485.68
80
1,700.64
832.52
868.12
346,617.56
81
1,700.64
830.44
870.20
345,747.35
82
1,700.64
828.35
872.29
344,875.07
83
1,700.64
826.26
874.38
344,000.69
84
1,700.64
824.17
876.47
343,124.22
85
1,700.64
822.07
878.57
342,245.65
86
1,700.64
819.96
880.68
341,364.97
87
1,700.64
817.85
882.79
340,482.18
88
1,700.64
815.74
884.90
339,597.28
89
1,700.64
813.62
887.02
338,710.26
90
1,700.64
811.49
889.15
337,821.11
91
1,700.64
809.36
891.28
336,929.84
92
1,700.64
807.23
893.41
336,036.42
93
1,700.64
805.09
895.55
335,140.87
94
1,700.64
802.94
897.70
334,243.17
95
1,700.64
800.79
899.85
333,343.32
96
1,700.64
798.64
902.00
332,441.32
97
1,700.64
796.47
904.17
331,537.15
98
1,700.64
794.31
906.33
330,630.82
99
1,700.64
792.14
908.50
329,722.32
100
1,700.64
789.96
910.68
328,811.64
101
1,700.64
787.78
912.86
327,898.78
102
1,700.64
785.59
915.05
326,983.73
103
1,700.64
783.40
917.24
326,066.48
104
1,700.64
781.20
919.44
325,147.05
105
1,700.64
779.00
921.64
324,225.40
106
1,700.64
776.79
923.85
323,301.55
107
1,700.64
774.58
926.06
322,375.49
108
1,700.64
772.36
928.28
321,447.21
109
1,700.64
770.13
930.51
320,516.70
110
1,700.64
767.90
932.74
319,583.97
111
1,700.64
765.67
934.97
318,649.00
112
1,700.64
763.43
937.21
317,711.79
113
1,700.64
761.18
939.46
316,772.33
114
1,700.64
758.93
941.71
315,830.62
115
1,700.64
756.68
943.96
314,886.66
116
1,700.64
754.42
946.22
313,940.44
117
1,700.64
752.15
948.49
312,991.95
118
1,700.64
749.88
950.76
312,041.18
119
1,700.64
747.60
953.04
311,088.14
120
1,700.64
745.32
955.32
310,132.82
121
1,700.64
743.03
957.61
309,175.20
122
1,700.64
740.73
959.91
308,215.30
123
1,700.64
738.43
962.21
307,253.09
124
1,700.64
736.13
964.51
306,288.58
125
1,700.64
733.82
966.82
305,321.75
126
1,700.64
731.50
969.14
304,352.61
127
1,700.64
729.18
971.46
303,381.15
128
1,700.64
726.85
973.79
302,407.36
129
1,700.64
724.52
976.12
301,431.24
130
1,700.64
722.18
978.46
300,452.78
131
1,700.64
719.83
980.81
299,471.97
132
1,700.64
717.48
983.16
298,488.82
133
1,700.64
715.13
985.51
297,503.31
134
1,700.64
712.77
987.87
296,515.44
135
1,700.64
710.40
990.24
295,525.20
136
1,700.64
708.03
992.61
294,532.59
137
1,700.64
705.65
994.99
293,537.60
138
1,700.64
703.27
997.37
292,540.22
139
1,700.64
700.88
999.76
291,540.46
140
1,700.64
698.48
1,002.16
290,538.30
141
1,700.64
696.08
1,004.56
289,533.75
142
1,700.64
693.67
1,006.97
288,526.78
143
1,700.64
691.26
1,009.38
287,517.40
144
1,700.64
688.84
1,011.80
286,505.61
145
1,700.64
686.42
1,014.22
285,491.39
146
1,700.64
683.99
1,016.65
284,474.74
147
1,700.64
681.55
1,019.09
283,455.65
148
1,700.64
679.11
1,021.53
282,434.12
149
1,700.64
676.67
1,023.97
281,410.15
150
1,700.64
674.21
1,026.43
280,383.72
151
1,700.64
671.75
1,028.89
279,354.83
152
1,700.64
669.29
1,031.35
278,323.48
153
1,700.64
666.82
1,033.82
277,289.66
154
1,700.64
664.34
1,036.30
276,253.36
155
1,700.64
661.86
1,038.78
275,214.57
156
1,700.64
659.37
1,041.27
274,173.30
157
1,700.64
656.87
1,043.77
273,129.53
158
1,700.64
654.37
1,046.27
272,083.27
159
1,700.64
651.87
1,048.77
271,034.49
160
1,700.64
649.35
1,051.29
269,983.21
161
1,700.64
646.83
1,053.81
268,929.40
162
1,700.64
644.31
1,056.33
267,873.07
163
1,700.64
641.78
1,058.86
266,814.21
164
1,700.64
639.24
1,061.40
265,752.81
165
1,700.64
636.70
1,063.94
264,688.87
166
1,700.64
634.15
1,066.49
263,622.38
167
1,700.64
631.60
1,069.04
262,553.34
168
1,700.64
629.03
1,071.61
261,481.73
169
1,700.64
626.47
1,074.17
260,407.56
170
1,700.64
623.89
1,076.75
259,330.81
171
1,700.64
621.31
1,079.33
258,251.49
172
1,700.64
618.73
1,081.91
257,169.57
173
1,700.64
616.14
1,084.50
256,085.07
174
1,700.64
613.54
1,087.10
254,997.97
175
1,700.64
610.93
1,089.71
253,908.26
176
1,700.64
608.32
1,092.32
252,815.94
177
1,700.64
605.70
1,094.94
251,721.01
178
1,700.64
603.08
1,097.56
250,623.45
179
1,700.64
600.45
1,100.19
249,523.26
180
1,700.64
597.82
1,102.82
248,420.44
181
1,700.64
595.17
1,105.47
247,314.97
182
1,700.64
592.53
1,108.11
246,206.85
183
1,700.64
589.87
1,110.77
245,096.09
184
1,700.64
587.21
1,113.43
243,982.65
185
1,700.64
584.54
1,116.10
242,866.56
186
1,700.64
581.87
1,118.77
241,747.78
187
1,700.64
579.19
1,121.45
240,626.33
188
1,700.64
576.50
1,124.14
239,502.19
189
1,700.64
573.81
1,126.83
238,375.36
190
1,700.64
571.11
1,129.53
237,245.83
191
1,700.64
568.40
1,132.24
236,113.59
192
1,700.64
565.69
1,134.95
234,978.64
193
1,700.64
562.97
1,137.67
233,840.97
194
1,700.64
560.24
1,140.40
232,700.57
195
1,700.64
557.51
1,143.13
231,557.44
196
1,700.64
554.77
1,145.87
230,411.58
197
1,700.64
552.03
1,148.61
229,262.96
198
1,700.64
549.28
1,151.36
228,111.60
199
1,700.64
546.52
1,154.12
226,957.48
200
1,700.64
543.75
1,156.89
225,800.59
201
1,700.64
540.98
1,159.66
224,640.93
202
1,700.64
538.20
1,162.44
223,478.49
203
1,700.64
535.42
1,165.22
222,313.27
204
1,700.64
532.63
1,168.01
221,145.25
205
1,700.64
529.83
1,170.81
219,974.44
206
1,700.64
527.02
1,173.62
218,800.82
207
1,700.64
524.21
1,176.43
217,624.39
208
1,700.64
521.39
1,179.25
216,445.15
209
1,700.64
518.57
1,182.07
215,263.07
210
1,700.64
515.73
1,184.91
214,078.17
211
1,700.64
512.90
1,187.74
212,890.42
212
1,700.64
510.05
1,190.59
211,699.83
213
1,700.64
507.20
1,193.44
210,506.39
214
1,700.64
504.34
1,196.30
209,310.09
215
1,700.64
501.47
1,199.17
208,110.92
216
1,700.64
498.60
1,202.04
206,908.88
217
1,700.64
495.72
1,204.92
205,703.96
218
1,700.64
492.83
1,207.81
204,496.15
219
1,700.64
489.94
1,210.70
203,285.45
220
1,700.64
487.04
1,213.60
202,071.85
221
1,700.64
484.13
1,216.51
200,855.34
222
1,700.64
481.22
1,219.42
199,635.91
223
1,700.64
478.29
1,222.35
198,413.57
224
1,700.64
475.37
1,225.27
197,188.29
225
1,700.64
472.43
1,228.21
195,960.08
226
1,700.64
469.49
1,231.15
194,728.93
227
1,700.64
466.54
1,234.10
193,494.83
228
1,700.64
463.58
1,237.06
192,257.77
229
1,700.64
460.62
1,240.02
191,017.75
230
1,700.64
457.65
1,242.99
189,774.76
231
1,700.64
454.67
1,245.97
188,528.78
232
1,700.64
451.68
1,248.96
187,279.83
233
1,700.64
448.69
1,251.95
186,027.88
234
1,700.64
445.69
1,254.95
184,772.93
235
1,700.64
442.69
1,257.95
183,514.98
236
1,700.64
439.67
1,260.97
182,254.01
237
1,700.64
436.65
1,263.99
180,990.02
238
1,700.64
433.62
1,267.02
179,723.00
239
1,700.64
430.59
1,270.05
178,452.95
240
1,700.64
427.54
1,273.10
177,179.85
241
1,700.64
424.49
1,276.15
175,903.70
242
1,700.64
421.44
1,279.20
174,624.50
243
1,700.64
418.37
1,282.27
173,342.23
244
1,700.64
415.30
1,285.34
172,056.89
245
1,700.64
412.22
1,288.42
170,768.47
246
1,700.64
409.13
1,291.51
169,476.96
247
1,700.64
406.04
1,294.60
168,182.36
248
1,700.64
402.94
1,297.70
166,884.66
249
1,700.64
399.83
1,300.81
165,583.85
250
1,700.64
396.71
1,303.93
164,279.92
251
1,700.64
393.59
1,307.05
162,972.86
252
1,700.64
390.46
1,310.18
161,662.68
253
1,700.64
387.32
1,313.32
160,349.36
254
1,700.64
384.17
1,316.47
159,032.89
255
1,700.64
381.02
1,319.62
157,713.26
256
1,700.64
377.85
1,322.79
156,390.48
257
1,700.64
374.69
1,325.95
155,064.52
258
1,700.64
371.51
1,329.13
153,735.39
259
1,700.64
368.32
1,332.32
152,403.08
260
1,700.64
365.13
1,335.51
151,067.57
261
1,700.64
361.93
1,338.71
149,728.86
262
1,700.64
358.73
1,341.91
148,386.95
263
1,700.64
355.51
1,345.13
147,041.82
264
1,700.64
352.29
1,348.35
145,693.46
265
1,700.64
349.06
1,351.58
144,341.88
266
1,700.64
345.82
1,354.82
142,987.06
267
1,700.64
342.57
1,358.07
141,628.99
268
1,700.64
339.32
1,361.32
140,267.67
269
1,700.64
336.06
1,364.58
138,903.09
270
1,700.64
332.79
1,367.85
137,535.24
271
1,700.64
329.51
1,371.13
136,164.11
272
1,700.64
326.23
1,374.41
134,789.70
273
1,700.64
322.93
1,377.71
133,411.99
274
1,700.64
319.63
1,381.01
132,030.98
275
1,700.64
316.32
1,384.32
130,646.67
276
1,700.64
313.01
1,387.63
129,259.04
277
1,700.64
309.68
1,390.96
127,868.08
278
1,700.64
306.35
1,394.29
126,473.79
279
1,700.64
303.01
1,397.63
125,076.16
280
1,700.64
299.66
1,400.98
123,675.18
281
1,700.64
296.31
1,404.33
122,270.85
282
1,700.64
292.94
1,407.70
120,863.15
283
1,700.64
289.57
1,411.07
119,452.08
284
1,700.64
286.19
1,414.45
118,037.62
285
1,700.64
282.80
1,417.84
116,619.78
286
1,700.64
279.40
1,421.24
115,198.54
287
1,700.64
276.00
1,424.64
113,773.90
288
1,700.64
272.58
1,428.06
112,345.84
289
1,700.64
269.16
1,431.48
110,914.37
290
1,700.64
265.73
1,434.91
109,479.46
291
1,700.64
262.29
1,438.35
108,041.11
292
1,700.64
258.85
1,441.79
106,599.32
293
1,700.64
255.39
1,445.25
105,154.07
294
1,700.64
251.93
1,448.71
103,705.37
295
1,700.64
248.46
1,452.18
102,253.19
296
1,700.64
244.98
1,455.66
100,797.53
297
1,700.64
241.49
1,459.15
99,338.38
298
1,700.64
238.00
1,462.64
97,875.74
299
1,700.64
234.49
1,466.15
96,409.59
300
1,700.64
230.98
1,469.66
94,939.94
301
1,700.64
227.46
1,473.18
93,466.76
302
1,700.64
223.93
1,476.71
91,990.05
303
1,700.64
220.39
1,480.25
90,509.80
304
1,700.64
216.85
1,483.79
89,026.01
305
1,700.64
213.29
1,487.35
87,538.66
306
1,700.64
209.73
1,490.91
86,047.75
307
1,700.64
206.16
1,494.48
84,553.26
308
1,700.64
202.58
1,498.06
83,055.20
309
1,700.64
198.99
1,501.65
81,553.54
310
1,700.64
195.39
1,505.25
80,048.29
311
1,700.64
191.78
1,508.86
78,539.43
312
1,700.64
188.17
1,512.47
77,026.96
313
1,700.64
184.54
1,516.10
75,510.87
314
1,700.64
180.91
1,519.73
73,991.14
315
1,700.64
177.27
1,523.37
72,467.77
316
1,700.64
173.62
1,527.02
70,940.75
317
1,700.64
169.96
1,530.68
69,410.07
318
1,700.64
166.29
1,534.35
67,875.73
319
1,700.64
162.62
1,538.02
66,337.70
320
1,700.64
158.93
1,541.71
64,796.00
321
1,700.64
155.24
1,545.40
63,250.60
322
1,700.64
151.54
1,549.10
61,701.50
323
1,700.64
147.83
1,552.81
60,148.68
324
1,700.64
144.11
1,556.53
58,592.15
325
1,700.64
140.38
1,560.26
57,031.89
326
1,700.64
136.64
1,564.00
55,467.89
327
1,700.64
132.89
1,567.75
53,900.14
328
1,700.64
129.14
1,571.50
52,328.63
329
1,700.64
125.37
1,575.27
50,753.36
330
1,700.64
121.60
1,579.04
49,174.32
331
1,700.64
117.81
1,582.83
47,591.49
332
1,700.64
114.02
1,586.62
46,004.88
333
1,700.64
110.22
1,590.42
44,414.46
334
1,700.64
106.41
1,594.23
42,820.23
335
1,700.64
102.59
1,598.05
41,222.18
336
1,700.64
98.76
1,601.88
39,620.30
337
1,700.64
94.92
1,605.72
38,014.58
338
1,700.64
91.08
1,609.56
36,405.02
339
1,700.64
87.22
1,613.42
34,791.60
340
1,700.64
83.35
1,617.29
33,174.31
341
1,700.64
79.48
1,621.16
31,553.15
342
1,700.64
75.60
1,625.04
29,928.11
343
1,700.64
71.70
1,628.94
28,299.17
344
1,700.64
67.80
1,632.84
26,666.33
345
1,700.64
63.89
1,636.75
25,029.58
346
1,700.64
59.97
1,640.67
23,388.91
347
1,700.64
56.04
1,644.60
21,744.30
348
1,700.64
52.10
1,648.54
20,095.76
349
1,700.64
48.15
1,652.49
18,443.26
350
1,700.64
44.19
1,656.45
16,786.81
351
1,700.64
40.22
1,660.42
15,126.39
352
1,700.64
36.24
1,664.40
13,461.99
353
1,700.64
32.25
1,668.39
11,793.60
354
1,700.64
28.26
1,672.38
10,121.22
355
1,700.64
24.25
1,676.39
8,444.83
356
1,700.64
20.23
1,680.41
6,764.42
357
1,700.64
16.21
1,684.43
5,079.99
358
1,700.64
12.17
1,688.47
3,391.52
359
1,700.64
8.13
1,692.51
1,699.00
360
1,703.07
4.07
1,699.00
0.00
Totals
612,232.83
202,332.83
409,900.00

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