Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,321.87  
 

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
1,321.87
305.09
1,016.78
417,390.22
2
1,321.87
304.35
1,017.52
416,372.70
3
1,321.87
303.61
1,018.26
415,354.43
4
1,321.87
302.86
1,019.01
414,335.42
5
1,321.87
302.12
1,019.75
413,315.67
6
1,321.87
301.38
1,020.49
412,295.18
7
1,321.87
300.63
1,021.24
411,273.94
8
1,321.87
299.89
1,021.98
410,251.96
9
1,321.87
299.14
1,022.73
409,229.23
10
1,321.87
298.40
1,023.47
408,205.76
11
1,321.87
297.65
1,024.22
407,181.54
12
1,321.87
296.90
1,024.97
406,156.57
13
1,321.87
296.16
1,025.71
405,130.86
14
1,321.87
295.41
1,026.46
404,104.39
15
1,321.87
294.66
1,027.21
403,077.18
16
1,321.87
293.91
1,027.96
402,049.22
17
1,321.87
293.16
1,028.71
401,020.51
18
1,321.87
292.41
1,029.46
399,991.05
19
1,321.87
291.66
1,030.21
398,960.84
20
1,321.87
290.91
1,030.96
397,929.88
21
1,321.87
290.16
1,031.71
396,898.17
22
1,321.87
289.40
1,032.47
395,865.71
23
1,321.87
288.65
1,033.22
394,832.49
24
1,321.87
287.90
1,033.97
393,798.52
25
1,321.87
287.14
1,034.73
392,763.79
26
1,321.87
286.39
1,035.48
391,728.31
27
1,321.87
285.64
1,036.23
390,692.08
28
1,321.87
284.88
1,036.99
389,655.09
29
1,321.87
284.12
1,037.75
388,617.34
30
1,321.87
283.37
1,038.50
387,578.84
31
1,321.87
282.61
1,039.26
386,539.58
32
1,321.87
281.85
1,040.02
385,499.56
33
1,321.87
281.09
1,040.78
384,458.78
34
1,321.87
280.33
1,041.54
383,417.25
35
1,321.87
279.58
1,042.29
382,374.95
36
1,321.87
278.82
1,043.05
381,331.90
37
1,321.87
278.05
1,043.82
380,288.08
38
1,321.87
277.29
1,044.58
379,243.50
39
1,321.87
276.53
1,045.34
378,198.17
40
1,321.87
275.77
1,046.10
377,152.07
41
1,321.87
275.01
1,046.86
376,105.20
42
1,321.87
274.24
1,047.63
375,057.58
43
1,321.87
273.48
1,048.39
374,009.19
44
1,321.87
272.72
1,049.15
372,960.03
45
1,321.87
271.95
1,049.92
371,910.11
46
1,321.87
271.18
1,050.69
370,859.42
47
1,321.87
270.42
1,051.45
369,807.97
48
1,321.87
269.65
1,052.22
368,755.75
49
1,321.87
268.88
1,052.99
367,702.77
50
1,321.87
268.12
1,053.75
366,649.02
51
1,321.87
267.35
1,054.52
365,594.49
52
1,321.87
266.58
1,055.29
364,539.20
53
1,321.87
265.81
1,056.06
363,483.14
54
1,321.87
265.04
1,056.83
362,426.31
55
1,321.87
264.27
1,057.60
361,368.71
56
1,321.87
263.50
1,058.37
360,310.34
57
1,321.87
262.73
1,059.14
359,251.20
58
1,321.87
261.95
1,059.92
358,191.28
59
1,321.87
261.18
1,060.69
357,130.59
60
1,321.87
260.41
1,061.46
356,069.13
61
1,321.87
259.63
1,062.24
355,006.89
62
1,321.87
258.86
1,063.01
353,943.88
63
1,321.87
258.08
1,063.79
352,880.10
64
1,321.87
257.31
1,064.56
351,815.53
65
1,321.87
256.53
1,065.34
350,750.20
66
1,321.87
255.76
1,066.11
349,684.08
67
1,321.87
254.98
1,066.89
348,617.19
68
1,321.87
254.20
1,067.67
347,549.52
69
1,321.87
253.42
1,068.45
346,481.07
70
1,321.87
252.64
1,069.23
345,411.84
71
1,321.87
251.86
1,070.01
344,341.84
72
1,321.87
251.08
1,070.79
343,271.05
73
1,321.87
250.30
1,071.57
342,199.48
74
1,321.87
249.52
1,072.35
341,127.13
75
1,321.87
248.74
1,073.13
340,054.00
76
1,321.87
247.96
1,073.91
338,980.09
77
1,321.87
247.17
1,074.70
337,905.39
78
1,321.87
246.39
1,075.48
336,829.91
79
1,321.87
245.61
1,076.26
335,753.64
80
1,321.87
244.82
1,077.05
334,676.59
81
1,321.87
244.04
1,077.83
333,598.76
82
1,321.87
243.25
1,078.62
332,520.14
83
1,321.87
242.46
1,079.41
331,440.73
84
1,321.87
241.68
1,080.19
330,360.54
85
1,321.87
240.89
1,080.98
329,279.55
86
1,321.87
240.10
1,081.77
328,197.78
87
1,321.87
239.31
1,082.56
327,115.22
88
1,321.87
238.52
1,083.35
326,031.88
89
1,321.87
237.73
1,084.14
324,947.74
90
1,321.87
236.94
1,084.93
323,862.81
91
1,321.87
236.15
1,085.72
322,777.09
92
1,321.87
235.36
1,086.51
321,690.58
93
1,321.87
234.57
1,087.30
320,603.27
94
1,321.87
233.77
1,088.10
319,515.18
95
1,321.87
232.98
1,088.89
318,426.29
96
1,321.87
232.19
1,089.68
317,336.60
97
1,321.87
231.39
1,090.48
316,246.12
98
1,321.87
230.60
1,091.27
315,154.85
99
1,321.87
229.80
1,092.07
314,062.78
100
1,321.87
229.00
1,092.87
312,969.91
101
1,321.87
228.21
1,093.66
311,876.25
102
1,321.87
227.41
1,094.46
310,781.79
103
1,321.87
226.61
1,095.26
309,686.53
104
1,321.87
225.81
1,096.06
308,590.48
105
1,321.87
225.01
1,096.86
307,493.62
106
1,321.87
224.21
1,097.66
306,395.96
107
1,321.87
223.41
1,098.46
305,297.51
108
1,321.87
222.61
1,099.26
304,198.25
109
1,321.87
221.81
1,100.06
303,098.19
110
1,321.87
221.01
1,100.86
301,997.33
111
1,321.87
220.21
1,101.66
300,895.67
112
1,321.87
219.40
1,102.47
299,793.20
113
1,321.87
218.60
1,103.27
298,689.93
114
1,321.87
217.79
1,104.08
297,585.85
115
1,321.87
216.99
1,104.88
296,480.97
116
1,321.87
216.18
1,105.69
295,375.29
117
1,321.87
215.38
1,106.49
294,268.80
118
1,321.87
214.57
1,107.30
293,161.50
119
1,321.87
213.76
1,108.11
292,053.39
120
1,321.87
212.96
1,108.91
290,944.48
121
1,321.87
212.15
1,109.72
289,834.75
122
1,321.87
211.34
1,110.53
288,724.22
123
1,321.87
210.53
1,111.34
287,612.88
124
1,321.87
209.72
1,112.15
286,500.73
125
1,321.87
208.91
1,112.96
285,387.76
126
1,321.87
208.10
1,113.77
284,273.99
127
1,321.87
207.28
1,114.59
283,159.40
128
1,321.87
206.47
1,115.40
282,044.00
129
1,321.87
205.66
1,116.21
280,927.79
130
1,321.87
204.84
1,117.03
279,810.76
131
1,321.87
204.03
1,117.84
278,692.92
132
1,321.87
203.21
1,118.66
277,574.26
133
1,321.87
202.40
1,119.47
276,454.79
134
1,321.87
201.58
1,120.29
275,334.50
135
1,321.87
200.76
1,121.11
274,213.40
136
1,321.87
199.95
1,121.92
273,091.48
137
1,321.87
199.13
1,122.74
271,968.74
138
1,321.87
198.31
1,123.56
270,845.18
139
1,321.87
197.49
1,124.38
269,720.80
140
1,321.87
196.67
1,125.20
268,595.60
141
1,321.87
195.85
1,126.02
267,469.58
142
1,321.87
195.03
1,126.84
266,342.74
143
1,321.87
194.21
1,127.66
265,215.08
144
1,321.87
193.39
1,128.48
264,086.59
145
1,321.87
192.56
1,129.31
262,957.29
146
1,321.87
191.74
1,130.13
261,827.16
147
1,321.87
190.92
1,130.95
260,696.20
148
1,321.87
190.09
1,131.78
259,564.42
149
1,321.87
189.27
1,132.60
258,431.82
150
1,321.87
188.44
1,133.43
257,298.39
151
1,321.87
187.61
1,134.26
256,164.13
152
1,321.87
186.79
1,135.08
255,029.05
153
1,321.87
185.96
1,135.91
253,893.14
154
1,321.87
185.13
1,136.74
252,756.40
155
1,321.87
184.30
1,137.57
251,618.83
156
1,321.87
183.47
1,138.40
250,480.43
157
1,321.87
182.64
1,139.23
249,341.20
158
1,321.87
181.81
1,140.06
248,201.14
159
1,321.87
180.98
1,140.89
247,060.25
160
1,321.87
180.15
1,141.72
245,918.53
161
1,321.87
179.32
1,142.55
244,775.98
162
1,321.87
178.48
1,143.39
243,632.59
163
1,321.87
177.65
1,144.22
242,488.37
164
1,321.87
176.81
1,145.06
241,343.31
165
1,321.87
175.98
1,145.89
240,197.42
166
1,321.87
175.14
1,146.73
239,050.70
167
1,321.87
174.31
1,147.56
237,903.14
168
1,321.87
173.47
1,148.40
236,754.74
169
1,321.87
172.63
1,149.24
235,605.50
170
1,321.87
171.80
1,150.07
234,455.43
171
1,321.87
170.96
1,150.91
233,304.51
172
1,321.87
170.12
1,151.75
232,152.76
173
1,321.87
169.28
1,152.59
231,000.17
174
1,321.87
168.44
1,153.43
229,846.74
175
1,321.87
167.60
1,154.27
228,692.46
176
1,321.87
166.75
1,155.12
227,537.35
177
1,321.87
165.91
1,155.96
226,381.39
178
1,321.87
165.07
1,156.80
225,224.59
179
1,321.87
164.23
1,157.64
224,066.95
180
1,321.87
163.38
1,158.49
222,908.46
181
1,321.87
162.54
1,159.33
221,749.13
182
1,321.87
161.69
1,160.18
220,588.95
183
1,321.87
160.85
1,161.02
219,427.92
184
1,321.87
160.00
1,161.87
218,266.05
185
1,321.87
159.15
1,162.72
217,103.34
186
1,321.87
158.30
1,163.57
215,939.77
187
1,321.87
157.46
1,164.41
214,775.36
188
1,321.87
156.61
1,165.26
213,610.09
189
1,321.87
155.76
1,166.11
212,443.98
190
1,321.87
154.91
1,166.96
211,277.02
191
1,321.87
154.06
1,167.81
210,109.20
192
1,321.87
153.20
1,168.67
208,940.54
193
1,321.87
152.35
1,169.52
207,771.02
194
1,321.87
151.50
1,170.37
206,600.65
195
1,321.87
150.65
1,171.22
205,429.43
196
1,321.87
149.79
1,172.08
204,257.35
197
1,321.87
148.94
1,172.93
203,084.42
198
1,321.87
148.08
1,173.79
201,910.63
199
1,321.87
147.23
1,174.64
200,735.99
200
1,321.87
146.37
1,175.50
199,560.49
201
1,321.87
145.51
1,176.36
198,384.13
202
1,321.87
144.66
1,177.21
197,206.91
203
1,321.87
143.80
1,178.07
196,028.84
204
1,321.87
142.94
1,178.93
194,849.91
205
1,321.87
142.08
1,179.79
193,670.12
206
1,321.87
141.22
1,180.65
192,489.46
207
1,321.87
140.36
1,181.51
191,307.95
208
1,321.87
139.50
1,182.37
190,125.58
209
1,321.87
138.63
1,183.24
188,942.34
210
1,321.87
137.77
1,184.10
187,758.24
211
1,321.87
136.91
1,184.96
186,573.28
212
1,321.87
136.04
1,185.83
185,387.45
213
1,321.87
135.18
1,186.69
184,200.76
214
1,321.87
134.31
1,187.56
183,013.20
215
1,321.87
133.45
1,188.42
181,824.78
216
1,321.87
132.58
1,189.29
180,635.49
217
1,321.87
131.71
1,190.16
179,445.33
218
1,321.87
130.85
1,191.02
178,254.31
219
1,321.87
129.98
1,191.89
177,062.42
220
1,321.87
129.11
1,192.76
175,869.65
221
1,321.87
128.24
1,193.63
174,676.02
222
1,321.87
127.37
1,194.50
173,481.52
223
1,321.87
126.50
1,195.37
172,286.15
224
1,321.87
125.63
1,196.24
171,089.90
225
1,321.87
124.75
1,197.12
169,892.78
226
1,321.87
123.88
1,197.99
168,694.80
227
1,321.87
123.01
1,198.86
167,495.93
228
1,321.87
122.13
1,199.74
166,296.19
229
1,321.87
121.26
1,200.61
165,095.58
230
1,321.87
120.38
1,201.49
163,894.09
231
1,321.87
119.51
1,202.36
162,691.73
232
1,321.87
118.63
1,203.24
161,488.49
233
1,321.87
117.75
1,204.12
160,284.37
234
1,321.87
116.87
1,205.00
159,079.38
235
1,321.87
116.00
1,205.87
157,873.50
236
1,321.87
115.12
1,206.75
156,666.75
237
1,321.87
114.24
1,207.63
155,459.11
238
1,321.87
113.36
1,208.51
154,250.60
239
1,321.87
112.47
1,209.40
153,041.20
240
1,321.87
111.59
1,210.28
151,830.93
241
1,321.87
110.71
1,211.16
150,619.77
242
1,321.87
109.83
1,212.04
149,407.72
243
1,321.87
108.94
1,212.93
148,194.80
244
1,321.87
108.06
1,213.81
146,980.98
245
1,321.87
107.17
1,214.70
145,766.29
246
1,321.87
106.29
1,215.58
144,550.71
247
1,321.87
105.40
1,216.47
143,334.24
248
1,321.87
104.51
1,217.36
142,116.88
249
1,321.87
103.63
1,218.24
140,898.64
250
1,321.87
102.74
1,219.13
139,679.51
251
1,321.87
101.85
1,220.02
138,459.49
252
1,321.87
100.96
1,220.91
137,238.58
253
1,321.87
100.07
1,221.80
136,016.78
254
1,321.87
99.18
1,222.69
134,794.09
255
1,321.87
98.29
1,223.58
133,570.50
256
1,321.87
97.40
1,224.47
132,346.03
257
1,321.87
96.50
1,225.37
131,120.66
258
1,321.87
95.61
1,226.26
129,894.40
259
1,321.87
94.71
1,227.16
128,667.24
260
1,321.87
93.82
1,228.05
127,439.19
261
1,321.87
92.92
1,228.95
126,210.25
262
1,321.87
92.03
1,229.84
124,980.41
263
1,321.87
91.13
1,230.74
123,749.67
264
1,321.87
90.23
1,231.64
122,518.03
265
1,321.87
89.34
1,232.53
121,285.50
266
1,321.87
88.44
1,233.43
120,052.07
267
1,321.87
87.54
1,234.33
118,817.73
268
1,321.87
86.64
1,235.23
117,582.50
269
1,321.87
85.74
1,236.13
116,346.37
270
1,321.87
84.84
1,237.03
115,109.34
271
1,321.87
83.93
1,237.94
113,871.40
272
1,321.87
83.03
1,238.84
112,632.56
273
1,321.87
82.13
1,239.74
111,392.82
274
1,321.87
81.22
1,240.65
110,152.17
275
1,321.87
80.32
1,241.55
108,910.62
276
1,321.87
79.41
1,242.46
107,668.17
277
1,321.87
78.51
1,243.36
106,424.80
278
1,321.87
77.60
1,244.27
105,180.53
279
1,321.87
76.69
1,245.18
103,935.36
280
1,321.87
75.79
1,246.08
102,689.28
281
1,321.87
74.88
1,246.99
101,442.28
282
1,321.87
73.97
1,247.90
100,194.38
283
1,321.87
73.06
1,248.81
98,945.57
284
1,321.87
72.15
1,249.72
97,695.85
285
1,321.87
71.24
1,250.63
96,445.21
286
1,321.87
70.32
1,251.55
95,193.67
287
1,321.87
69.41
1,252.46
93,941.21
288
1,321.87
68.50
1,253.37
92,687.84
289
1,321.87
67.58
1,254.29
91,433.55
290
1,321.87
66.67
1,255.20
90,178.35
291
1,321.87
65.76
1,256.11
88,922.24
292
1,321.87
64.84
1,257.03
87,665.21
293
1,321.87
63.92
1,257.95
86,407.26
294
1,321.87
63.01
1,258.86
85,148.40
295
1,321.87
62.09
1,259.78
83,888.61
296
1,321.87
61.17
1,260.70
82,627.91
297
1,321.87
60.25
1,261.62
81,366.29
298
1,321.87
59.33
1,262.54
80,103.75
299
1,321.87
58.41
1,263.46
78,840.29
300
1,321.87
57.49
1,264.38
77,575.91
301
1,321.87
56.57
1,265.30
76,310.60
302
1,321.87
55.64
1,266.23
75,044.38
303
1,321.87
54.72
1,267.15
73,777.23
304
1,321.87
53.80
1,268.07
72,509.15
305
1,321.87
52.87
1,269.00
71,240.15
306
1,321.87
51.95
1,269.92
69,970.23
307
1,321.87
51.02
1,270.85
68,699.38
308
1,321.87
50.09
1,271.78
67,427.60
309
1,321.87
49.17
1,272.70
66,154.90
310
1,321.87
48.24
1,273.63
64,881.27
311
1,321.87
47.31
1,274.56
63,606.71
312
1,321.87
46.38
1,275.49
62,331.22
313
1,321.87
45.45
1,276.42
61,054.80
314
1,321.87
44.52
1,277.35
59,777.45
315
1,321.87
43.59
1,278.28
58,499.16
316
1,321.87
42.66
1,279.21
57,219.95
317
1,321.87
41.72
1,280.15
55,939.80
318
1,321.87
40.79
1,281.08
54,658.72
319
1,321.87
39.86
1,282.01
53,376.71
320
1,321.87
38.92
1,282.95
52,093.76
321
1,321.87
37.99
1,283.88
50,809.87
322
1,321.87
37.05
1,284.82
49,525.05
323
1,321.87
36.11
1,285.76
48,239.29
324
1,321.87
35.17
1,286.70
46,952.60
325
1,321.87
34.24
1,287.63
45,664.96
326
1,321.87
33.30
1,288.57
44,376.39
327
1,321.87
32.36
1,289.51
43,086.88
328
1,321.87
31.42
1,290.45
41,796.43
329
1,321.87
30.48
1,291.39
40,505.03
330
1,321.87
29.53
1,292.34
39,212.70
331
1,321.87
28.59
1,293.28
37,919.42
332
1,321.87
27.65
1,294.22
36,625.20
333
1,321.87
26.71
1,295.16
35,330.04
334
1,321.87
25.76
1,296.11
34,033.93
335
1,321.87
24.82
1,297.05
32,736.87
336
1,321.87
23.87
1,298.00
31,438.87
337
1,321.87
22.92
1,298.95
30,139.93
338
1,321.87
21.98
1,299.89
28,840.04
339
1,321.87
21.03
1,300.84
27,539.19
340
1,321.87
20.08
1,301.79
26,237.41
341
1,321.87
19.13
1,302.74
24,934.67
342
1,321.87
18.18
1,303.69
23,630.98
343
1,321.87
17.23
1,304.64
22,326.34
344
1,321.87
16.28
1,305.59
21,020.75
345
1,321.87
15.33
1,306.54
19,714.21
346
1,321.87
14.37
1,307.50
18,406.71
347
1,321.87
13.42
1,308.45
17,098.26
348
1,321.87
12.47
1,309.40
15,788.86
349
1,321.87
11.51
1,310.36
14,478.50
350
1,321.87
10.56
1,311.31
13,167.19
351
1,321.87
9.60
1,312.27
11,854.92
352
1,321.87
8.64
1,313.23
10,541.70
353
1,321.87
7.69
1,314.18
9,227.51
354
1,321.87
6.73
1,315.14
7,912.37
355
1,321.87
5.77
1,316.10
6,596.27
356
1,321.87
4.81
1,317.06
5,279.21
357
1,321.87
3.85
1,318.02
3,961.19
358
1,321.87
2.89
1,318.98
2,642.21
359
1,321.87
1.93
1,319.94
1,322.26
360
1,321.87
0.96
1,320.91
1.36
361
1.36
0.00
1.36
0.00
Totals
475,874.56
57,467.56
418,407.00

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