Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 2,448.97  
 

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
2,448.97
2,026.88
422.10
413,577.91
2
2,448.97
2,024.81
424.16
413,153.74
3
2,448.97
2,022.73
426.24
412,727.51
4
2,448.97
2,020.65
428.32
412,299.18
5
2,448.97
2,018.55
430.42
411,868.76
6
2,448.97
2,016.44
432.53
411,436.23
7
2,448.97
2,014.32
434.65
411,001.58
8
2,448.97
2,012.20
436.77
410,564.81
9
2,448.97
2,010.06
438.91
410,125.89
10
2,448.97
2,007.91
441.06
409,684.83
11
2,448.97
2,005.75
443.22
409,241.61
12
2,448.97
2,003.58
445.39
408,796.22
13
2,448.97
2,001.40
447.57
408,348.65
14
2,448.97
1,999.21
449.76
407,898.89
15
2,448.97
1,997.00
451.97
407,446.92
16
2,448.97
1,994.79
454.18
406,992.74
17
2,448.97
1,992.57
456.40
406,536.34
18
2,448.97
1,990.33
458.64
406,077.71
19
2,448.97
1,988.09
460.88
405,616.82
20
2,448.97
1,985.83
463.14
405,153.69
21
2,448.97
1,983.56
465.41
404,688.28
22
2,448.97
1,981.29
467.68
404,220.60
23
2,448.97
1,979.00
469.97
403,750.62
24
2,448.97
1,976.70
472.27
403,278.35
25
2,448.97
1,974.38
474.59
402,803.76
26
2,448.97
1,972.06
476.91
402,326.85
27
2,448.97
1,969.73
479.24
401,847.61
28
2,448.97
1,967.38
481.59
401,366.02
29
2,448.97
1,965.02
483.95
400,882.07
30
2,448.97
1,962.65
486.32
400,395.75
31
2,448.97
1,960.27
488.70
399,907.05
32
2,448.97
1,957.88
491.09
399,415.96
33
2,448.97
1,955.47
493.50
398,922.46
34
2,448.97
1,953.06
495.91
398,426.55
35
2,448.97
1,950.63
498.34
397,928.21
36
2,448.97
1,948.19
500.78
397,427.43
37
2,448.97
1,945.74
503.23
396,924.20
38
2,448.97
1,943.27
505.70
396,418.51
39
2,448.97
1,940.80
508.17
395,910.33
40
2,448.97
1,938.31
510.66
395,399.68
41
2,448.97
1,935.81
513.16
394,886.52
42
2,448.97
1,933.30
515.67
394,370.84
43
2,448.97
1,930.77
518.20
393,852.65
44
2,448.97
1,928.24
520.73
393,331.92
45
2,448.97
1,925.69
523.28
392,808.63
46
2,448.97
1,923.13
525.84
392,282.79
47
2,448.97
1,920.55
528.42
391,754.37
48
2,448.97
1,917.96
531.01
391,223.36
49
2,448.97
1,915.36
533.61
390,689.76
50
2,448.97
1,912.75
536.22
390,153.54
51
2,448.97
1,910.13
538.84
389,614.70
52
2,448.97
1,907.49
541.48
389,073.22
53
2,448.97
1,904.84
544.13
388,529.08
54
2,448.97
1,902.17
546.80
387,982.29
55
2,448.97
1,899.50
549.47
387,432.81
56
2,448.97
1,896.81
552.16
386,880.65
57
2,448.97
1,894.10
554.87
386,325.78
58
2,448.97
1,891.39
557.58
385,768.20
59
2,448.97
1,888.66
560.31
385,207.89
60
2,448.97
1,885.91
563.06
384,644.83
61
2,448.97
1,883.16
565.81
384,079.02
62
2,448.97
1,880.39
568.58
383,510.43
63
2,448.97
1,877.60
571.37
382,939.07
64
2,448.97
1,874.81
574.16
382,364.90
65
2,448.97
1,871.99
576.98
381,787.93
66
2,448.97
1,869.17
579.80
381,208.13
67
2,448.97
1,866.33
582.64
380,625.49
68
2,448.97
1,863.48
585.49
380,040.00
69
2,448.97
1,860.61
588.36
379,451.64
70
2,448.97
1,857.73
591.24
378,860.40
71
2,448.97
1,854.84
594.13
378,266.27
72
2,448.97
1,851.93
597.04
377,669.23
73
2,448.97
1,849.01
599.96
377,069.26
74
2,448.97
1,846.07
602.90
376,466.36
75
2,448.97
1,843.12
605.85
375,860.51
76
2,448.97
1,840.15
608.82
375,251.69
77
2,448.97
1,837.17
611.80
374,639.89
78
2,448.97
1,834.17
614.80
374,025.09
79
2,448.97
1,831.16
617.81
373,407.29
80
2,448.97
1,828.14
620.83
372,786.46
81
2,448.97
1,825.10
623.87
372,162.59
82
2,448.97
1,822.05
626.92
371,535.66
83
2,448.97
1,818.98
629.99
370,905.67
84
2,448.97
1,815.89
633.08
370,272.59
85
2,448.97
1,812.79
636.18
369,636.42
86
2,448.97
1,809.68
639.29
368,997.12
87
2,448.97
1,806.55
642.42
368,354.70
88
2,448.97
1,803.40
645.57
367,709.14
89
2,448.97
1,800.24
648.73
367,060.41
90
2,448.97
1,797.07
651.90
366,408.51
91
2,448.97
1,793.87
655.10
365,753.41
92
2,448.97
1,790.67
658.30
365,095.11
93
2,448.97
1,787.44
661.53
364,433.58
94
2,448.97
1,784.21
664.76
363,768.82
95
2,448.97
1,780.95
668.02
363,100.80
96
2,448.97
1,777.68
671.29
362,429.51
97
2,448.97
1,774.39
674.58
361,754.94
98
2,448.97
1,771.09
677.88
361,077.06
99
2,448.97
1,767.77
681.20
360,395.86
100
2,448.97
1,764.44
684.53
359,711.33
101
2,448.97
1,761.09
687.88
359,023.45
102
2,448.97
1,757.72
691.25
358,332.19
103
2,448.97
1,754.33
694.64
357,637.56
104
2,448.97
1,750.93
698.04
356,939.52
105
2,448.97
1,747.52
701.45
356,238.07
106
2,448.97
1,744.08
704.89
355,533.18
107
2,448.97
1,740.63
708.34
354,824.84
108
2,448.97
1,737.16
711.81
354,113.04
109
2,448.97
1,733.68
715.29
353,397.74
110
2,448.97
1,730.18
718.79
352,678.95
111
2,448.97
1,726.66
722.31
351,956.64
112
2,448.97
1,723.12
725.85
351,230.79
113
2,448.97
1,719.57
729.40
350,501.39
114
2,448.97
1,716.00
732.97
349,768.41
115
2,448.97
1,712.41
736.56
349,031.85
116
2,448.97
1,708.80
740.17
348,291.68
117
2,448.97
1,705.18
743.79
347,547.89
118
2,448.97
1,701.54
747.43
346,800.46
119
2,448.97
1,697.88
751.09
346,049.37
120
2,448.97
1,694.20
754.77
345,294.60
121
2,448.97
1,690.50
758.47
344,536.13
122
2,448.97
1,686.79
762.18
343,773.95
123
2,448.97
1,683.06
765.91
343,008.04
124
2,448.97
1,679.31
769.66
342,238.38
125
2,448.97
1,675.54
773.43
341,464.95
126
2,448.97
1,671.76
777.21
340,687.74
127
2,448.97
1,667.95
781.02
339,906.72
128
2,448.97
1,664.13
784.84
339,121.88
129
2,448.97
1,660.28
788.69
338,333.19
130
2,448.97
1,656.42
792.55
337,540.64
131
2,448.97
1,652.54
796.43
336,744.22
132
2,448.97
1,648.64
800.33
335,943.89
133
2,448.97
1,644.73
804.24
335,139.64
134
2,448.97
1,640.79
808.18
334,331.46
135
2,448.97
1,636.83
812.14
333,519.32
136
2,448.97
1,632.86
816.11
332,703.21
137
2,448.97
1,628.86
820.11
331,883.10
138
2,448.97
1,624.84
824.13
331,058.97
139
2,448.97
1,620.81
828.16
330,230.81
140
2,448.97
1,616.76
832.21
329,398.60
141
2,448.97
1,612.68
836.29
328,562.31
142
2,448.97
1,608.59
840.38
327,721.92
143
2,448.97
1,604.47
844.50
326,877.43
144
2,448.97
1,600.34
848.63
326,028.79
145
2,448.97
1,596.18
852.79
325,176.01
146
2,448.97
1,592.01
856.96
324,319.04
147
2,448.97
1,587.81
861.16
323,457.89
148
2,448.97
1,583.60
865.37
322,592.51
149
2,448.97
1,579.36
869.61
321,722.90
150
2,448.97
1,575.10
873.87
320,849.03
151
2,448.97
1,570.82
878.15
319,970.89
152
2,448.97
1,566.52
882.45
319,088.44
153
2,448.97
1,562.20
886.77
318,201.67
154
2,448.97
1,557.86
891.11
317,310.57
155
2,448.97
1,553.50
895.47
316,415.10
156
2,448.97
1,549.12
899.85
315,515.24
157
2,448.97
1,544.71
904.26
314,610.98
158
2,448.97
1,540.28
908.69
313,702.29
159
2,448.97
1,535.83
913.14
312,789.16
160
2,448.97
1,531.36
917.61
311,871.55
161
2,448.97
1,526.87
922.10
310,949.45
162
2,448.97
1,522.36
926.61
310,022.84
163
2,448.97
1,517.82
931.15
309,091.69
164
2,448.97
1,513.26
935.71
308,155.98
165
2,448.97
1,508.68
940.29
307,215.69
166
2,448.97
1,504.08
944.89
306,270.80
167
2,448.97
1,499.45
949.52
305,321.28
168
2,448.97
1,494.80
954.17
304,367.11
169
2,448.97
1,490.13
958.84
303,408.27
170
2,448.97
1,485.44
963.53
302,444.74
171
2,448.97
1,480.72
968.25
301,476.49
172
2,448.97
1,475.98
972.99
300,503.50
173
2,448.97
1,471.22
977.75
299,525.74
174
2,448.97
1,466.43
982.54
298,543.20
175
2,448.97
1,461.62
987.35
297,555.85
176
2,448.97
1,456.78
992.19
296,563.66
177
2,448.97
1,451.93
997.04
295,566.62
178
2,448.97
1,447.04
1,001.93
294,564.69
179
2,448.97
1,442.14
1,006.83
293,557.86
180
2,448.97
1,437.21
1,011.76
292,546.10
181
2,448.97
1,432.26
1,016.71
291,529.39
182
2,448.97
1,427.28
1,021.69
290,507.70
183
2,448.97
1,422.28
1,026.69
289,481.01
184
2,448.97
1,417.25
1,031.72
288,449.29
185
2,448.97
1,412.20
1,036.77
287,412.52
186
2,448.97
1,407.12
1,041.85
286,370.67
187
2,448.97
1,402.02
1,046.95
285,323.72
188
2,448.97
1,396.90
1,052.07
284,271.65
189
2,448.97
1,391.75
1,057.22
283,214.43
190
2,448.97
1,386.57
1,062.40
282,152.03
191
2,448.97
1,381.37
1,067.60
281,084.43
192
2,448.97
1,376.14
1,072.83
280,011.60
193
2,448.97
1,370.89
1,078.08
278,933.52
194
2,448.97
1,365.61
1,083.36
277,850.16
195
2,448.97
1,360.31
1,088.66
276,761.50
196
2,448.97
1,354.98
1,093.99
275,667.51
197
2,448.97
1,349.62
1,099.35
274,568.16
198
2,448.97
1,344.24
1,104.73
273,463.43
199
2,448.97
1,338.83
1,110.14
272,353.29
200
2,448.97
1,333.40
1,115.57
271,237.72
201
2,448.97
1,327.93
1,121.04
270,116.68
202
2,448.97
1,322.45
1,126.52
268,990.16
203
2,448.97
1,316.93
1,132.04
267,858.12
204
2,448.97
1,311.39
1,137.58
266,720.54
205
2,448.97
1,305.82
1,143.15
265,577.39
206
2,448.97
1,300.22
1,148.75
264,428.64
207
2,448.97
1,294.60
1,154.37
263,274.27
208
2,448.97
1,288.95
1,160.02
262,114.25
209
2,448.97
1,283.27
1,165.70
260,948.54
210
2,448.97
1,277.56
1,171.41
259,777.13
211
2,448.97
1,271.83
1,177.14
258,599.99
212
2,448.97
1,266.06
1,182.91
257,417.08
213
2,448.97
1,260.27
1,188.70
256,228.38
214
2,448.97
1,254.45
1,194.52
255,033.86
215
2,448.97
1,248.60
1,200.37
253,833.50
216
2,448.97
1,242.73
1,206.24
252,627.25
217
2,448.97
1,236.82
1,212.15
251,415.10
218
2,448.97
1,230.89
1,218.08
250,197.02
219
2,448.97
1,224.92
1,224.05
248,972.97
220
2,448.97
1,218.93
1,230.04
247,742.93
221
2,448.97
1,212.91
1,236.06
246,506.87
222
2,448.97
1,206.86
1,242.11
245,264.76
223
2,448.97
1,200.78
1,248.19
244,016.56
224
2,448.97
1,194.66
1,254.31
242,762.26
225
2,448.97
1,188.52
1,260.45
241,501.81
226
2,448.97
1,182.35
1,266.62
240,235.20
227
2,448.97
1,176.15
1,272.82
238,962.38
228
2,448.97
1,169.92
1,279.05
237,683.33
229
2,448.97
1,163.66
1,285.31
236,398.01
230
2,448.97
1,157.37
1,291.60
235,106.41
231
2,448.97
1,151.04
1,297.93
233,808.48
232
2,448.97
1,144.69
1,304.28
232,504.20
233
2,448.97
1,138.30
1,310.67
231,193.53
234
2,448.97
1,131.88
1,317.09
229,876.45
235
2,448.97
1,125.44
1,323.53
228,552.91
236
2,448.97
1,118.96
1,330.01
227,222.90
237
2,448.97
1,112.45
1,336.52
225,886.37
238
2,448.97
1,105.90
1,343.07
224,543.31
239
2,448.97
1,099.33
1,349.64
223,193.66
240
2,448.97
1,092.72
1,356.25
221,837.41
241
2,448.97
1,086.08
1,362.89
220,474.52
242
2,448.97
1,079.41
1,369.56
219,104.96
243
2,448.97
1,072.70
1,376.27
217,728.69
244
2,448.97
1,065.96
1,383.01
216,345.68
245
2,448.97
1,059.19
1,389.78
214,955.91
246
2,448.97
1,052.39
1,396.58
213,559.32
247
2,448.97
1,045.55
1,403.42
212,155.90
248
2,448.97
1,038.68
1,410.29
210,745.61
249
2,448.97
1,031.78
1,417.19
209,328.42
250
2,448.97
1,024.84
1,424.13
207,904.29
251
2,448.97
1,017.86
1,431.11
206,473.18
252
2,448.97
1,010.86
1,438.11
205,035.07
253
2,448.97
1,003.82
1,445.15
203,589.92
254
2,448.97
996.74
1,452.23
202,137.69
255
2,448.97
989.63
1,459.34
200,678.35
256
2,448.97
982.49
1,466.48
199,211.87
257
2,448.97
975.31
1,473.66
197,738.21
258
2,448.97
968.09
1,480.88
196,257.33
259
2,448.97
960.84
1,488.13
194,769.20
260
2,448.97
953.56
1,495.41
193,273.79
261
2,448.97
946.24
1,502.73
191,771.06
262
2,448.97
938.88
1,510.09
190,260.97
263
2,448.97
931.49
1,517.48
188,743.48
264
2,448.97
924.06
1,524.91
187,218.57
265
2,448.97
916.59
1,532.38
185,686.19
266
2,448.97
909.09
1,539.88
184,146.31
267
2,448.97
901.55
1,547.42
182,598.89
268
2,448.97
893.97
1,555.00
181,043.89
269
2,448.97
886.36
1,562.61
179,481.28
270
2,448.97
878.71
1,570.26
177,911.02
271
2,448.97
871.02
1,577.95
176,333.08
272
2,448.97
863.30
1,585.67
174,747.40
273
2,448.97
855.53
1,593.44
173,153.97
274
2,448.97
847.73
1,601.24
171,552.73
275
2,448.97
839.89
1,609.08
169,943.65
276
2,448.97
832.02
1,616.95
168,326.70
277
2,448.97
824.10
1,624.87
166,701.83
278
2,448.97
816.14
1,632.83
165,069.00
279
2,448.97
808.15
1,640.82
163,428.18
280
2,448.97
800.12
1,648.85
161,779.33
281
2,448.97
792.04
1,656.93
160,122.41
282
2,448.97
783.93
1,665.04
158,457.37
283
2,448.97
775.78
1,673.19
156,784.18
284
2,448.97
767.59
1,681.38
155,102.80
285
2,448.97
759.36
1,689.61
153,413.19
286
2,448.97
751.09
1,697.88
151,715.30
287
2,448.97
742.77
1,706.20
150,009.11
288
2,448.97
734.42
1,714.55
148,294.55
289
2,448.97
726.03
1,722.94
146,571.61
290
2,448.97
717.59
1,731.38
144,840.23
291
2,448.97
709.11
1,739.86
143,100.37
292
2,448.97
700.60
1,748.37
141,352.00
293
2,448.97
692.04
1,756.93
139,595.07
294
2,448.97
683.43
1,765.54
137,829.53
295
2,448.97
674.79
1,774.18
136,055.35
296
2,448.97
666.10
1,782.87
134,272.48
297
2,448.97
657.38
1,791.59
132,480.89
298
2,448.97
648.60
1,800.37
130,680.52
299
2,448.97
639.79
1,809.18
128,871.34
300
2,448.97
630.93
1,818.04
127,053.31
301
2,448.97
622.03
1,826.94
125,226.37
302
2,448.97
613.09
1,835.88
123,390.49
303
2,448.97
604.10
1,844.87
121,545.62
304
2,448.97
595.07
1,853.90
119,691.71
305
2,448.97
585.99
1,862.98
117,828.73
306
2,448.97
576.87
1,872.10
115,956.63
307
2,448.97
567.70
1,881.27
114,075.37
308
2,448.97
558.49
1,890.48
112,184.89
309
2,448.97
549.24
1,899.73
110,285.16
310
2,448.97
539.94
1,909.03
108,376.13
311
2,448.97
530.59
1,918.38
106,457.75
312
2,448.97
521.20
1,927.77
104,529.98
313
2,448.97
511.76
1,937.21
102,592.77
314
2,448.97
502.28
1,946.69
100,646.08
315
2,448.97
492.75
1,956.22
98,689.85
316
2,448.97
483.17
1,965.80
96,724.05
317
2,448.97
473.54
1,975.43
94,748.63
318
2,448.97
463.87
1,985.10
92,763.53
319
2,448.97
454.15
1,994.82
90,768.72
320
2,448.97
444.39
2,004.58
88,764.13
321
2,448.97
434.57
2,014.40
86,749.74
322
2,448.97
424.71
2,024.26
84,725.48
323
2,448.97
414.80
2,034.17
82,691.31
324
2,448.97
404.84
2,044.13
80,647.19
325
2,448.97
394.84
2,054.13
78,593.05
326
2,448.97
384.78
2,064.19
76,528.86
327
2,448.97
374.67
2,074.30
74,454.56
328
2,448.97
364.52
2,084.45
72,370.11
329
2,448.97
354.31
2,094.66
70,275.45
330
2,448.97
344.06
2,104.91
68,170.54
331
2,448.97
333.75
2,115.22
66,055.32
332
2,448.97
323.40
2,125.57
63,929.75
333
2,448.97
312.99
2,135.98
61,793.76
334
2,448.97
302.53
2,146.44
59,647.33
335
2,448.97
292.02
2,156.95
57,490.38
336
2,448.97
281.46
2,167.51
55,322.87
337
2,448.97
270.85
2,178.12
53,144.75
338
2,448.97
260.19
2,188.78
50,955.97
339
2,448.97
249.47
2,199.50
48,756.47
340
2,448.97
238.70
2,210.27
46,546.21
341
2,448.97
227.88
2,221.09
44,325.12
342
2,448.97
217.01
2,231.96
42,093.16
343
2,448.97
206.08
2,242.89
39,850.27
344
2,448.97
195.10
2,253.87
37,596.40
345
2,448.97
184.07
2,264.90
35,331.50
346
2,448.97
172.98
2,275.99
33,055.50
347
2,448.97
161.83
2,287.14
30,768.37
348
2,448.97
150.64
2,298.33
28,470.03
349
2,448.97
139.38
2,309.59
26,160.45
350
2,448.97
128.08
2,320.89
23,839.56
351
2,448.97
116.71
2,332.26
21,507.30
352
2,448.97
105.30
2,343.67
19,163.63
353
2,448.97
93.82
2,355.15
16,808.48
354
2,448.97
82.29
2,366.68
14,441.80
355
2,448.97
70.70
2,378.27
12,063.53
356
2,448.97
59.06
2,389.91
9,673.63
357
2,448.97
47.36
2,401.61
7,272.02
358
2,448.97
35.60
2,413.37
4,858.65
359
2,448.97
23.79
2,425.18
2,433.47
360
2,445.38
11.91
2,433.47
0.00
Totals
881,625.61
467,625.61
414,000.00

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