Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,238.37  
 

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
1,238.37
172.46
1,065.91
412,842.09
2
1,238.37
172.02
1,066.35
411,775.74
3
1,238.37
171.57
1,066.80
410,708.94
4
1,238.37
171.13
1,067.24
409,641.70
5
1,238.37
170.68
1,067.69
408,574.02
6
1,238.37
170.24
1,068.13
407,505.88
7
1,238.37
169.79
1,068.58
406,437.31
8
1,238.37
169.35
1,069.02
405,368.29
9
1,238.37
168.90
1,069.47
404,298.82
10
1,238.37
168.46
1,069.91
403,228.91
11
1,238.37
168.01
1,070.36
402,158.55
12
1,238.37
167.57
1,070.80
401,087.75
13
1,238.37
167.12
1,071.25
400,016.50
14
1,238.37
166.67
1,071.70
398,944.80
15
1,238.37
166.23
1,072.14
397,872.66
16
1,238.37
165.78
1,072.59
396,800.07
17
1,238.37
165.33
1,073.04
395,727.03
18
1,238.37
164.89
1,073.48
394,653.55
19
1,238.37
164.44
1,073.93
393,579.62
20
1,238.37
163.99
1,074.38
392,505.24
21
1,238.37
163.54
1,074.83
391,430.41
22
1,238.37
163.10
1,075.27
390,355.14
23
1,238.37
162.65
1,075.72
389,279.42
24
1,238.37
162.20
1,076.17
388,203.25
25
1,238.37
161.75
1,076.62
387,126.63
26
1,238.37
161.30
1,077.07
386,049.56
27
1,238.37
160.85
1,077.52
384,972.04
28
1,238.37
160.41
1,077.96
383,894.08
29
1,238.37
159.96
1,078.41
382,815.66
30
1,238.37
159.51
1,078.86
381,736.80
31
1,238.37
159.06
1,079.31
380,657.49
32
1,238.37
158.61
1,079.76
379,577.72
33
1,238.37
158.16
1,080.21
378,497.51
34
1,238.37
157.71
1,080.66
377,416.85
35
1,238.37
157.26
1,081.11
376,335.74
36
1,238.37
156.81
1,081.56
375,254.17
37
1,238.37
156.36
1,082.01
374,172.16
38
1,238.37
155.91
1,082.46
373,089.69
39
1,238.37
155.45
1,082.92
372,006.78
40
1,238.37
155.00
1,083.37
370,923.41
41
1,238.37
154.55
1,083.82
369,839.59
42
1,238.37
154.10
1,084.27
368,755.32
43
1,238.37
153.65
1,084.72
367,670.60
44
1,238.37
153.20
1,085.17
366,585.43
45
1,238.37
152.74
1,085.63
365,499.80
46
1,238.37
152.29
1,086.08
364,413.72
47
1,238.37
151.84
1,086.53
363,327.19
48
1,238.37
151.39
1,086.98
362,240.21
49
1,238.37
150.93
1,087.44
361,152.77
50
1,238.37
150.48
1,087.89
360,064.88
51
1,238.37
150.03
1,088.34
358,976.54
52
1,238.37
149.57
1,088.80
357,887.74
53
1,238.37
149.12
1,089.25
356,798.49
54
1,238.37
148.67
1,089.70
355,708.79
55
1,238.37
148.21
1,090.16
354,618.63
56
1,238.37
147.76
1,090.61
353,528.02
57
1,238.37
147.30
1,091.07
352,436.95
58
1,238.37
146.85
1,091.52
351,345.43
59
1,238.37
146.39
1,091.98
350,253.45
60
1,238.37
145.94
1,092.43
349,161.02
61
1,238.37
145.48
1,092.89
348,068.14
62
1,238.37
145.03
1,093.34
346,974.79
63
1,238.37
144.57
1,093.80
345,881.00
64
1,238.37
144.12
1,094.25
344,786.74
65
1,238.37
143.66
1,094.71
343,692.04
66
1,238.37
143.21
1,095.16
342,596.87
67
1,238.37
142.75
1,095.62
341,501.25
68
1,238.37
142.29
1,096.08
340,405.17
69
1,238.37
141.84
1,096.53
339,308.64
70
1,238.37
141.38
1,096.99
338,211.65
71
1,238.37
140.92
1,097.45
337,114.20
72
1,238.37
140.46
1,097.91
336,016.29
73
1,238.37
140.01
1,098.36
334,917.93
74
1,238.37
139.55
1,098.82
333,819.11
75
1,238.37
139.09
1,099.28
332,719.83
76
1,238.37
138.63
1,099.74
331,620.09
77
1,238.37
138.18
1,100.19
330,519.90
78
1,238.37
137.72
1,100.65
329,419.24
79
1,238.37
137.26
1,101.11
328,318.13
80
1,238.37
136.80
1,101.57
327,216.56
81
1,238.37
136.34
1,102.03
326,114.53
82
1,238.37
135.88
1,102.49
325,012.04
83
1,238.37
135.42
1,102.95
323,909.09
84
1,238.37
134.96
1,103.41
322,805.69
85
1,238.37
134.50
1,103.87
321,701.82
86
1,238.37
134.04
1,104.33
320,597.49
87
1,238.37
133.58
1,104.79
319,492.70
88
1,238.37
133.12
1,105.25
318,387.45
89
1,238.37
132.66
1,105.71
317,281.75
90
1,238.37
132.20
1,106.17
316,175.58
91
1,238.37
131.74
1,106.63
315,068.95
92
1,238.37
131.28
1,107.09
313,961.86
93
1,238.37
130.82
1,107.55
312,854.30
94
1,238.37
130.36
1,108.01
311,746.29
95
1,238.37
129.89
1,108.48
310,637.81
96
1,238.37
129.43
1,108.94
309,528.88
97
1,238.37
128.97
1,109.40
308,419.48
98
1,238.37
128.51
1,109.86
307,309.61
99
1,238.37
128.05
1,110.32
306,199.29
100
1,238.37
127.58
1,110.79
305,088.50
101
1,238.37
127.12
1,111.25
303,977.25
102
1,238.37
126.66
1,111.71
302,865.54
103
1,238.37
126.19
1,112.18
301,753.36
104
1,238.37
125.73
1,112.64
300,640.72
105
1,238.37
125.27
1,113.10
299,527.62
106
1,238.37
124.80
1,113.57
298,414.05
107
1,238.37
124.34
1,114.03
297,300.02
108
1,238.37
123.88
1,114.49
296,185.53
109
1,238.37
123.41
1,114.96
295,070.57
110
1,238.37
122.95
1,115.42
293,955.15
111
1,238.37
122.48
1,115.89
292,839.26
112
1,238.37
122.02
1,116.35
291,722.90
113
1,238.37
121.55
1,116.82
290,606.08
114
1,238.37
121.09
1,117.28
289,488.80
115
1,238.37
120.62
1,117.75
288,371.05
116
1,238.37
120.15
1,118.22
287,252.84
117
1,238.37
119.69
1,118.68
286,134.15
118
1,238.37
119.22
1,119.15
285,015.01
119
1,238.37
118.76
1,119.61
283,895.39
120
1,238.37
118.29
1,120.08
282,775.31
121
1,238.37
117.82
1,120.55
281,654.77
122
1,238.37
117.36
1,121.01
280,533.75
123
1,238.37
116.89
1,121.48
279,412.27
124
1,238.37
116.42
1,121.95
278,290.32
125
1,238.37
115.95
1,122.42
277,167.91
126
1,238.37
115.49
1,122.88
276,045.02
127
1,238.37
115.02
1,123.35
274,921.67
128
1,238.37
114.55
1,123.82
273,797.85
129
1,238.37
114.08
1,124.29
272,673.57
130
1,238.37
113.61
1,124.76
271,548.81
131
1,238.37
113.15
1,125.22
270,423.58
132
1,238.37
112.68
1,125.69
269,297.89
133
1,238.37
112.21
1,126.16
268,171.73
134
1,238.37
111.74
1,126.63
267,045.10
135
1,238.37
111.27
1,127.10
265,918.00
136
1,238.37
110.80
1,127.57
264,790.43
137
1,238.37
110.33
1,128.04
263,662.38
138
1,238.37
109.86
1,128.51
262,533.87
139
1,238.37
109.39
1,128.98
261,404.89
140
1,238.37
108.92
1,129.45
260,275.44
141
1,238.37
108.45
1,129.92
259,145.52
142
1,238.37
107.98
1,130.39
258,015.13
143
1,238.37
107.51
1,130.86
256,884.26
144
1,238.37
107.04
1,131.33
255,752.93
145
1,238.37
106.56
1,131.81
254,621.12
146
1,238.37
106.09
1,132.28
253,488.84
147
1,238.37
105.62
1,132.75
252,356.09
148
1,238.37
105.15
1,133.22
251,222.87
149
1,238.37
104.68
1,133.69
250,089.18
150
1,238.37
104.20
1,134.17
248,955.01
151
1,238.37
103.73
1,134.64
247,820.37
152
1,238.37
103.26
1,135.11
246,685.26
153
1,238.37
102.79
1,135.58
245,549.68
154
1,238.37
102.31
1,136.06
244,413.62
155
1,238.37
101.84
1,136.53
243,277.09
156
1,238.37
101.37
1,137.00
242,140.09
157
1,238.37
100.89
1,137.48
241,002.61
158
1,238.37
100.42
1,137.95
239,864.65
159
1,238.37
99.94
1,138.43
238,726.23
160
1,238.37
99.47
1,138.90
237,587.33
161
1,238.37
98.99
1,139.38
236,447.95
162
1,238.37
98.52
1,139.85
235,308.10
163
1,238.37
98.05
1,140.32
234,167.78
164
1,238.37
97.57
1,140.80
233,026.98
165
1,238.37
97.09
1,141.28
231,885.70
166
1,238.37
96.62
1,141.75
230,743.95
167
1,238.37
96.14
1,142.23
229,601.72
168
1,238.37
95.67
1,142.70
228,459.02
169
1,238.37
95.19
1,143.18
227,315.84
170
1,238.37
94.71
1,143.66
226,172.19
171
1,238.37
94.24
1,144.13
225,028.06
172
1,238.37
93.76
1,144.61
223,883.45
173
1,238.37
93.28
1,145.09
222,738.36
174
1,238.37
92.81
1,145.56
221,592.80
175
1,238.37
92.33
1,146.04
220,446.76
176
1,238.37
91.85
1,146.52
219,300.24
177
1,238.37
91.38
1,146.99
218,153.25
178
1,238.37
90.90
1,147.47
217,005.78
179
1,238.37
90.42
1,147.95
215,857.82
180
1,238.37
89.94
1,148.43
214,709.40
181
1,238.37
89.46
1,148.91
213,560.49
182
1,238.37
88.98
1,149.39
212,411.10
183
1,238.37
88.50
1,149.87
211,261.24
184
1,238.37
88.03
1,150.34
210,110.89
185
1,238.37
87.55
1,150.82
208,960.07
186
1,238.37
87.07
1,151.30
207,808.76
187
1,238.37
86.59
1,151.78
206,656.98
188
1,238.37
86.11
1,152.26
205,504.72
189
1,238.37
85.63
1,152.74
204,351.98
190
1,238.37
85.15
1,153.22
203,198.75
191
1,238.37
84.67
1,153.70
202,045.05
192
1,238.37
84.19
1,154.18
200,890.86
193
1,238.37
83.70
1,154.67
199,736.20
194
1,238.37
83.22
1,155.15
198,581.05
195
1,238.37
82.74
1,155.63
197,425.42
196
1,238.37
82.26
1,156.11
196,269.31
197
1,238.37
81.78
1,156.59
195,112.72
198
1,238.37
81.30
1,157.07
193,955.65
199
1,238.37
80.81
1,157.56
192,798.09
200
1,238.37
80.33
1,158.04
191,640.06
201
1,238.37
79.85
1,158.52
190,481.54
202
1,238.37
79.37
1,159.00
189,322.53
203
1,238.37
78.88
1,159.49
188,163.05
204
1,238.37
78.40
1,159.97
187,003.08
205
1,238.37
77.92
1,160.45
185,842.63
206
1,238.37
77.43
1,160.94
184,681.69
207
1,238.37
76.95
1,161.42
183,520.27
208
1,238.37
76.47
1,161.90
182,358.37
209
1,238.37
75.98
1,162.39
181,195.98
210
1,238.37
75.50
1,162.87
180,033.11
211
1,238.37
75.01
1,163.36
178,869.75
212
1,238.37
74.53
1,163.84
177,705.91
213
1,238.37
74.04
1,164.33
176,541.59
214
1,238.37
73.56
1,164.81
175,376.78
215
1,238.37
73.07
1,165.30
174,211.48
216
1,238.37
72.59
1,165.78
173,045.70
217
1,238.37
72.10
1,166.27
171,879.43
218
1,238.37
71.62
1,166.75
170,712.68
219
1,238.37
71.13
1,167.24
169,545.44
220
1,238.37
70.64
1,167.73
168,377.71
221
1,238.37
70.16
1,168.21
167,209.50
222
1,238.37
69.67
1,168.70
166,040.80
223
1,238.37
69.18
1,169.19
164,871.61
224
1,238.37
68.70
1,169.67
163,701.94
225
1,238.37
68.21
1,170.16
162,531.78
226
1,238.37
67.72
1,170.65
161,361.13
227
1,238.37
67.23
1,171.14
160,189.99
228
1,238.37
66.75
1,171.62
159,018.37
229
1,238.37
66.26
1,172.11
157,846.26
230
1,238.37
65.77
1,172.60
156,673.66
231
1,238.37
65.28
1,173.09
155,500.57
232
1,238.37
64.79
1,173.58
154,326.99
233
1,238.37
64.30
1,174.07
153,152.92
234
1,238.37
63.81
1,174.56
151,978.37
235
1,238.37
63.32
1,175.05
150,803.32
236
1,238.37
62.83
1,175.54
149,627.79
237
1,238.37
62.34
1,176.03
148,451.76
238
1,238.37
61.85
1,176.52
147,275.25
239
1,238.37
61.36
1,177.01
146,098.24
240
1,238.37
60.87
1,177.50
144,920.74
241
1,238.37
60.38
1,177.99
143,742.76
242
1,238.37
59.89
1,178.48
142,564.28
243
1,238.37
59.40
1,178.97
141,385.31
244
1,238.37
58.91
1,179.46
140,205.85
245
1,238.37
58.42
1,179.95
139,025.90
246
1,238.37
57.93
1,180.44
137,845.46
247
1,238.37
57.44
1,180.93
136,664.53
248
1,238.37
56.94
1,181.43
135,483.10
249
1,238.37
56.45
1,181.92
134,301.18
250
1,238.37
55.96
1,182.41
133,118.77
251
1,238.37
55.47
1,182.90
131,935.87
252
1,238.37
54.97
1,183.40
130,752.47
253
1,238.37
54.48
1,183.89
129,568.58
254
1,238.37
53.99
1,184.38
128,384.20
255
1,238.37
53.49
1,184.88
127,199.32
256
1,238.37
53.00
1,185.37
126,013.95
257
1,238.37
52.51
1,185.86
124,828.08
258
1,238.37
52.01
1,186.36
123,641.73
259
1,238.37
51.52
1,186.85
122,454.87
260
1,238.37
51.02
1,187.35
121,267.53
261
1,238.37
50.53
1,187.84
120,079.68
262
1,238.37
50.03
1,188.34
118,891.35
263
1,238.37
49.54
1,188.83
117,702.52
264
1,238.37
49.04
1,189.33
116,513.19
265
1,238.37
48.55
1,189.82
115,323.37
266
1,238.37
48.05
1,190.32
114,133.05
267
1,238.37
47.56
1,190.81
112,942.23
268
1,238.37
47.06
1,191.31
111,750.92
269
1,238.37
46.56
1,191.81
110,559.11
270
1,238.37
46.07
1,192.30
109,366.81
271
1,238.37
45.57
1,192.80
108,174.01
272
1,238.37
45.07
1,193.30
106,980.71
273
1,238.37
44.58
1,193.79
105,786.92
274
1,238.37
44.08
1,194.29
104,592.63
275
1,238.37
43.58
1,194.79
103,397.84
276
1,238.37
43.08
1,195.29
102,202.55
277
1,238.37
42.58
1,195.79
101,006.76
278
1,238.37
42.09
1,196.28
99,810.48
279
1,238.37
41.59
1,196.78
98,613.70
280
1,238.37
41.09
1,197.28
97,416.42
281
1,238.37
40.59
1,197.78
96,218.64
282
1,238.37
40.09
1,198.28
95,020.36
283
1,238.37
39.59
1,198.78
93,821.58
284
1,238.37
39.09
1,199.28
92,622.30
285
1,238.37
38.59
1,199.78
91,422.52
286
1,238.37
38.09
1,200.28
90,222.25
287
1,238.37
37.59
1,200.78
89,021.47
288
1,238.37
37.09
1,201.28
87,820.19
289
1,238.37
36.59
1,201.78
86,618.41
290
1,238.37
36.09
1,202.28
85,416.13
291
1,238.37
35.59
1,202.78
84,213.35
292
1,238.37
35.09
1,203.28
83,010.07
293
1,238.37
34.59
1,203.78
81,806.29
294
1,238.37
34.09
1,204.28
80,602.01
295
1,238.37
33.58
1,204.79
79,397.22
296
1,238.37
33.08
1,205.29
78,191.93
297
1,238.37
32.58
1,205.79
76,986.14
298
1,238.37
32.08
1,206.29
75,779.85
299
1,238.37
31.57
1,206.80
74,573.06
300
1,238.37
31.07
1,207.30
73,365.76
301
1,238.37
30.57
1,207.80
72,157.96
302
1,238.37
30.07
1,208.30
70,949.65
303
1,238.37
29.56
1,208.81
69,740.85
304
1,238.37
29.06
1,209.31
68,531.53
305
1,238.37
28.55
1,209.82
67,321.72
306
1,238.37
28.05
1,210.32
66,111.40
307
1,238.37
27.55
1,210.82
64,900.58
308
1,238.37
27.04
1,211.33
63,689.25
309
1,238.37
26.54
1,211.83
62,477.41
310
1,238.37
26.03
1,212.34
61,265.08
311
1,238.37
25.53
1,212.84
60,052.23
312
1,238.37
25.02
1,213.35
58,838.89
313
1,238.37
24.52
1,213.85
57,625.03
314
1,238.37
24.01
1,214.36
56,410.67
315
1,238.37
23.50
1,214.87
55,195.81
316
1,238.37
23.00
1,215.37
53,980.44
317
1,238.37
22.49
1,215.88
52,764.56
318
1,238.37
21.99
1,216.38
51,548.17
319
1,238.37
21.48
1,216.89
50,331.28
320
1,238.37
20.97
1,217.40
49,113.88
321
1,238.37
20.46
1,217.91
47,895.98
322
1,238.37
19.96
1,218.41
46,677.56
323
1,238.37
19.45
1,218.92
45,458.64
324
1,238.37
18.94
1,219.43
44,239.21
325
1,238.37
18.43
1,219.94
43,019.28
326
1,238.37
17.92
1,220.45
41,798.83
327
1,238.37
17.42
1,220.95
40,577.88
328
1,238.37
16.91
1,221.46
39,356.41
329
1,238.37
16.40
1,221.97
38,134.44
330
1,238.37
15.89
1,222.48
36,911.96
331
1,238.37
15.38
1,222.99
35,688.97
332
1,238.37
14.87
1,223.50
34,465.47
333
1,238.37
14.36
1,224.01
33,241.46
334
1,238.37
13.85
1,224.52
32,016.94
335
1,238.37
13.34
1,225.03
30,791.91
336
1,238.37
12.83
1,225.54
29,566.37
337
1,238.37
12.32
1,226.05
28,340.32
338
1,238.37
11.81
1,226.56
27,113.76
339
1,238.37
11.30
1,227.07
25,886.69
340
1,238.37
10.79
1,227.58
24,659.11
341
1,238.37
10.27
1,228.10
23,431.01
342
1,238.37
9.76
1,228.61
22,202.40
343
1,238.37
9.25
1,229.12
20,973.28
344
1,238.37
8.74
1,229.63
19,743.65
345
1,238.37
8.23
1,230.14
18,513.51
346
1,238.37
7.71
1,230.66
17,282.85
347
1,238.37
7.20
1,231.17
16,051.68
348
1,238.37
6.69
1,231.68
14,820.00
349
1,238.37
6.18
1,232.19
13,587.81
350
1,238.37
5.66
1,232.71
12,355.10
351
1,238.37
5.15
1,233.22
11,121.88
352
1,238.37
4.63
1,233.74
9,888.14
353
1,238.37
4.12
1,234.25
8,653.89
354
1,238.37
3.61
1,234.76
7,419.13
355
1,238.37
3.09
1,235.28
6,183.85
356
1,238.37
2.58
1,235.79
4,948.06
357
1,238.37
2.06
1,236.31
3,711.75
358
1,238.37
1.55
1,236.82
2,474.92
359
1,238.37
1.03
1,237.34
1,237.58
360
1,238.10
0.52
1,237.58
0.00
Totals
445,812.93
31,904.93
413,908.00

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