Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,334.19  
 

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
1,334.19
307.93
1,026.26
421,277.74
2
1,334.19
307.18
1,027.01
420,250.73
3
1,334.19
306.43
1,027.76
419,222.97
4
1,334.19
305.68
1,028.51
418,194.47
5
1,334.19
304.93
1,029.26
417,165.21
6
1,334.19
304.18
1,030.01
416,135.20
7
1,334.19
303.43
1,030.76
415,104.45
8
1,334.19
302.68
1,031.51
414,072.94
9
1,334.19
301.93
1,032.26
413,040.67
10
1,334.19
301.18
1,033.01
412,007.66
11
1,334.19
300.42
1,033.77
410,973.89
12
1,334.19
299.67
1,034.52
409,939.37
13
1,334.19
298.91
1,035.28
408,904.10
14
1,334.19
298.16
1,036.03
407,868.06
15
1,334.19
297.40
1,036.79
406,831.28
16
1,334.19
296.65
1,037.54
405,793.74
17
1,334.19
295.89
1,038.30
404,755.44
18
1,334.19
295.13
1,039.06
403,716.38
19
1,334.19
294.38
1,039.81
402,676.57
20
1,334.19
293.62
1,040.57
401,636.00
21
1,334.19
292.86
1,041.33
400,594.67
22
1,334.19
292.10
1,042.09
399,552.58
23
1,334.19
291.34
1,042.85
398,509.73
24
1,334.19
290.58
1,043.61
397,466.12
25
1,334.19
289.82
1,044.37
396,421.75
26
1,334.19
289.06
1,045.13
395,376.61
27
1,334.19
288.30
1,045.89
394,330.72
28
1,334.19
287.53
1,046.66
393,284.06
29
1,334.19
286.77
1,047.42
392,236.64
30
1,334.19
286.01
1,048.18
391,188.46
31
1,334.19
285.24
1,048.95
390,139.51
32
1,334.19
284.48
1,049.71
389,089.80
33
1,334.19
283.71
1,050.48
388,039.32
34
1,334.19
282.95
1,051.24
386,988.07
35
1,334.19
282.18
1,052.01
385,936.06
36
1,334.19
281.41
1,052.78
384,883.28
37
1,334.19
280.64
1,053.55
383,829.74
38
1,334.19
279.88
1,054.31
382,775.42
39
1,334.19
279.11
1,055.08
381,720.34
40
1,334.19
278.34
1,055.85
380,664.49
41
1,334.19
277.57
1,056.62
379,607.86
42
1,334.19
276.80
1,057.39
378,550.47
43
1,334.19
276.03
1,058.16
377,492.31
44
1,334.19
275.25
1,058.94
376,433.37
45
1,334.19
274.48
1,059.71
375,373.67
46
1,334.19
273.71
1,060.48
374,313.19
47
1,334.19
272.94
1,061.25
373,251.93
48
1,334.19
272.16
1,062.03
372,189.91
49
1,334.19
271.39
1,062.80
371,127.10
50
1,334.19
270.61
1,063.58
370,063.53
51
1,334.19
269.84
1,064.35
368,999.18
52
1,334.19
269.06
1,065.13
367,934.05
53
1,334.19
268.29
1,065.90
366,868.14
54
1,334.19
267.51
1,066.68
365,801.46
55
1,334.19
266.73
1,067.46
364,734.00
56
1,334.19
265.95
1,068.24
363,665.76
57
1,334.19
265.17
1,069.02
362,596.75
58
1,334.19
264.39
1,069.80
361,526.95
59
1,334.19
263.61
1,070.58
360,456.37
60
1,334.19
262.83
1,071.36
359,385.02
61
1,334.19
262.05
1,072.14
358,312.88
62
1,334.19
261.27
1,072.92
357,239.96
63
1,334.19
260.49
1,073.70
356,166.25
64
1,334.19
259.70
1,074.49
355,091.77
65
1,334.19
258.92
1,075.27
354,016.50
66
1,334.19
258.14
1,076.05
352,940.45
67
1,334.19
257.35
1,076.84
351,863.61
68
1,334.19
256.57
1,077.62
350,785.99
69
1,334.19
255.78
1,078.41
349,707.58
70
1,334.19
255.00
1,079.19
348,628.38
71
1,334.19
254.21
1,079.98
347,548.40
72
1,334.19
253.42
1,080.77
346,467.63
73
1,334.19
252.63
1,081.56
345,386.07
74
1,334.19
251.84
1,082.35
344,303.73
75
1,334.19
251.05
1,083.14
343,220.59
76
1,334.19
250.27
1,083.92
342,136.67
77
1,334.19
249.47
1,084.72
341,051.95
78
1,334.19
248.68
1,085.51
339,966.45
79
1,334.19
247.89
1,086.30
338,880.15
80
1,334.19
247.10
1,087.09
337,793.06
81
1,334.19
246.31
1,087.88
336,705.18
82
1,334.19
245.51
1,088.68
335,616.50
83
1,334.19
244.72
1,089.47
334,527.03
84
1,334.19
243.93
1,090.26
333,436.77
85
1,334.19
243.13
1,091.06
332,345.71
86
1,334.19
242.34
1,091.85
331,253.85
87
1,334.19
241.54
1,092.65
330,161.20
88
1,334.19
240.74
1,093.45
329,067.76
89
1,334.19
239.95
1,094.24
327,973.51
90
1,334.19
239.15
1,095.04
326,878.47
91
1,334.19
238.35
1,095.84
325,782.63
92
1,334.19
237.55
1,096.64
324,685.99
93
1,334.19
236.75
1,097.44
323,588.55
94
1,334.19
235.95
1,098.24
322,490.31
95
1,334.19
235.15
1,099.04
321,391.27
96
1,334.19
234.35
1,099.84
320,291.42
97
1,334.19
233.55
1,100.64
319,190.78
98
1,334.19
232.74
1,101.45
318,089.33
99
1,334.19
231.94
1,102.25
316,987.08
100
1,334.19
231.14
1,103.05
315,884.03
101
1,334.19
230.33
1,103.86
314,780.17
102
1,334.19
229.53
1,104.66
313,675.51
103
1,334.19
228.72
1,105.47
312,570.04
104
1,334.19
227.92
1,106.27
311,463.77
105
1,334.19
227.11
1,107.08
310,356.69
106
1,334.19
226.30
1,107.89
309,248.80
107
1,334.19
225.49
1,108.70
308,140.10
108
1,334.19
224.69
1,109.50
307,030.60
109
1,334.19
223.88
1,110.31
305,920.28
110
1,334.19
223.07
1,111.12
304,809.16
111
1,334.19
222.26
1,111.93
303,697.23
112
1,334.19
221.45
1,112.74
302,584.48
113
1,334.19
220.63
1,113.56
301,470.93
114
1,334.19
219.82
1,114.37
300,356.56
115
1,334.19
219.01
1,115.18
299,241.38
116
1,334.19
218.20
1,115.99
298,125.39
117
1,334.19
217.38
1,116.81
297,008.58
118
1,334.19
216.57
1,117.62
295,890.96
119
1,334.19
215.75
1,118.44
294,772.52
120
1,334.19
214.94
1,119.25
293,653.27
121
1,334.19
214.12
1,120.07
292,533.20
122
1,334.19
213.31
1,120.88
291,412.32
123
1,334.19
212.49
1,121.70
290,290.62
124
1,334.19
211.67
1,122.52
289,168.10
125
1,334.19
210.85
1,123.34
288,044.76
126
1,334.19
210.03
1,124.16
286,920.60
127
1,334.19
209.21
1,124.98
285,795.62
128
1,334.19
208.39
1,125.80
284,669.83
129
1,334.19
207.57
1,126.62
283,543.21
130
1,334.19
206.75
1,127.44
282,415.77
131
1,334.19
205.93
1,128.26
281,287.51
132
1,334.19
205.11
1,129.08
280,158.42
133
1,334.19
204.28
1,129.91
279,028.51
134
1,334.19
203.46
1,130.73
277,897.78
135
1,334.19
202.63
1,131.56
276,766.23
136
1,334.19
201.81
1,132.38
275,633.84
137
1,334.19
200.98
1,133.21
274,500.64
138
1,334.19
200.16
1,134.03
273,366.60
139
1,334.19
199.33
1,134.86
272,231.74
140
1,334.19
198.50
1,135.69
271,096.06
141
1,334.19
197.67
1,136.52
269,959.54
142
1,334.19
196.85
1,137.34
268,822.20
143
1,334.19
196.02
1,138.17
267,684.02
144
1,334.19
195.19
1,139.00
266,545.02
145
1,334.19
194.36
1,139.83
265,405.18
146
1,334.19
193.52
1,140.67
264,264.52
147
1,334.19
192.69
1,141.50
263,123.02
148
1,334.19
191.86
1,142.33
261,980.69
149
1,334.19
191.03
1,143.16
260,837.53
150
1,334.19
190.19
1,144.00
259,693.53
151
1,334.19
189.36
1,144.83
258,548.70
152
1,334.19
188.53
1,145.66
257,403.04
153
1,334.19
187.69
1,146.50
256,256.54
154
1,334.19
186.85
1,147.34
255,109.20
155
1,334.19
186.02
1,148.17
253,961.03
156
1,334.19
185.18
1,149.01
252,812.02
157
1,334.19
184.34
1,149.85
251,662.17
158
1,334.19
183.50
1,150.69
250,511.49
159
1,334.19
182.66
1,151.53
249,359.96
160
1,334.19
181.82
1,152.37
248,207.60
161
1,334.19
180.98
1,153.21
247,054.39
162
1,334.19
180.14
1,154.05
245,900.34
163
1,334.19
179.30
1,154.89
244,745.46
164
1,334.19
178.46
1,155.73
243,589.73
165
1,334.19
177.62
1,156.57
242,433.15
166
1,334.19
176.77
1,157.42
241,275.74
167
1,334.19
175.93
1,158.26
240,117.48
168
1,334.19
175.09
1,159.10
238,958.37
169
1,334.19
174.24
1,159.95
237,798.42
170
1,334.19
173.39
1,160.80
236,637.63
171
1,334.19
172.55
1,161.64
235,475.99
172
1,334.19
171.70
1,162.49
234,313.50
173
1,334.19
170.85
1,163.34
233,150.16
174
1,334.19
170.01
1,164.18
231,985.98
175
1,334.19
169.16
1,165.03
230,820.94
176
1,334.19
168.31
1,165.88
229,655.06
177
1,334.19
167.46
1,166.73
228,488.33
178
1,334.19
166.61
1,167.58
227,320.74
179
1,334.19
165.75
1,168.44
226,152.31
180
1,334.19
164.90
1,169.29
224,983.02
181
1,334.19
164.05
1,170.14
223,812.88
182
1,334.19
163.20
1,170.99
222,641.89
183
1,334.19
162.34
1,171.85
221,470.04
184
1,334.19
161.49
1,172.70
220,297.34
185
1,334.19
160.63
1,173.56
219,123.78
186
1,334.19
159.78
1,174.41
217,949.37
187
1,334.19
158.92
1,175.27
216,774.10
188
1,334.19
158.06
1,176.13
215,597.98
189
1,334.19
157.21
1,176.98
214,420.99
190
1,334.19
156.35
1,177.84
213,243.15
191
1,334.19
155.49
1,178.70
212,064.45
192
1,334.19
154.63
1,179.56
210,884.89
193
1,334.19
153.77
1,180.42
209,704.47
194
1,334.19
152.91
1,181.28
208,523.19
195
1,334.19
152.05
1,182.14
207,341.05
196
1,334.19
151.19
1,183.00
206,158.05
197
1,334.19
150.32
1,183.87
204,974.18
198
1,334.19
149.46
1,184.73
203,789.45
199
1,334.19
148.60
1,185.59
202,603.86
200
1,334.19
147.73
1,186.46
201,417.40
201
1,334.19
146.87
1,187.32
200,230.08
202
1,334.19
146.00
1,188.19
199,041.89
203
1,334.19
145.13
1,189.06
197,852.83
204
1,334.19
144.27
1,189.92
196,662.91
205
1,334.19
143.40
1,190.79
195,472.12
206
1,334.19
142.53
1,191.66
194,280.46
207
1,334.19
141.66
1,192.53
193,087.93
208
1,334.19
140.79
1,193.40
191,894.54
209
1,334.19
139.92
1,194.27
190,700.27
210
1,334.19
139.05
1,195.14
189,505.13
211
1,334.19
138.18
1,196.01
188,309.12
212
1,334.19
137.31
1,196.88
187,112.24
213
1,334.19
136.44
1,197.75
185,914.49
214
1,334.19
135.56
1,198.63
184,715.86
215
1,334.19
134.69
1,199.50
183,516.36
216
1,334.19
133.81
1,200.38
182,315.98
217
1,334.19
132.94
1,201.25
181,114.73
218
1,334.19
132.06
1,202.13
179,912.60
219
1,334.19
131.19
1,203.00
178,709.60
220
1,334.19
130.31
1,203.88
177,505.72
221
1,334.19
129.43
1,204.76
176,300.96
222
1,334.19
128.55
1,205.64
175,095.32
223
1,334.19
127.67
1,206.52
173,888.81
224
1,334.19
126.79
1,207.40
172,681.41
225
1,334.19
125.91
1,208.28
171,473.14
226
1,334.19
125.03
1,209.16
170,263.98
227
1,334.19
124.15
1,210.04
169,053.94
228
1,334.19
123.27
1,210.92
167,843.02
229
1,334.19
122.39
1,211.80
166,631.21
230
1,334.19
121.50
1,212.69
165,418.52
231
1,334.19
120.62
1,213.57
164,204.95
232
1,334.19
119.73
1,214.46
162,990.50
233
1,334.19
118.85
1,215.34
161,775.15
234
1,334.19
117.96
1,216.23
160,558.92
235
1,334.19
117.07
1,217.12
159,341.81
236
1,334.19
116.19
1,218.00
158,123.80
237
1,334.19
115.30
1,218.89
156,904.91
238
1,334.19
114.41
1,219.78
155,685.13
239
1,334.19
113.52
1,220.67
154,464.46
240
1,334.19
112.63
1,221.56
153,242.90
241
1,334.19
111.74
1,222.45
152,020.45
242
1,334.19
110.85
1,223.34
150,797.11
243
1,334.19
109.96
1,224.23
149,572.88
244
1,334.19
109.06
1,225.13
148,347.75
245
1,334.19
108.17
1,226.02
147,121.73
246
1,334.19
107.28
1,226.91
145,894.82
247
1,334.19
106.38
1,227.81
144,667.01
248
1,334.19
105.49
1,228.70
143,438.31
249
1,334.19
104.59
1,229.60
142,208.71
250
1,334.19
103.69
1,230.50
140,978.21
251
1,334.19
102.80
1,231.39
139,746.82
252
1,334.19
101.90
1,232.29
138,514.53
253
1,334.19
101.00
1,233.19
137,281.34
254
1,334.19
100.10
1,234.09
136,047.25
255
1,334.19
99.20
1,234.99
134,812.26
256
1,334.19
98.30
1,235.89
133,576.37
257
1,334.19
97.40
1,236.79
132,339.58
258
1,334.19
96.50
1,237.69
131,101.89
259
1,334.19
95.60
1,238.59
129,863.29
260
1,334.19
94.69
1,239.50
128,623.79
261
1,334.19
93.79
1,240.40
127,383.39
262
1,334.19
92.88
1,241.31
126,142.08
263
1,334.19
91.98
1,242.21
124,899.87
264
1,334.19
91.07
1,243.12
123,656.76
265
1,334.19
90.17
1,244.02
122,412.73
266
1,334.19
89.26
1,244.93
121,167.80
267
1,334.19
88.35
1,245.84
119,921.96
268
1,334.19
87.44
1,246.75
118,675.22
269
1,334.19
86.53
1,247.66
117,427.56
270
1,334.19
85.62
1,248.57
116,178.99
271
1,334.19
84.71
1,249.48
114,929.52
272
1,334.19
83.80
1,250.39
113,679.13
273
1,334.19
82.89
1,251.30
112,427.83
274
1,334.19
81.98
1,252.21
111,175.62
275
1,334.19
81.07
1,253.12
109,922.50
276
1,334.19
80.15
1,254.04
108,668.46
277
1,334.19
79.24
1,254.95
107,413.51
278
1,334.19
78.32
1,255.87
106,157.64
279
1,334.19
77.41
1,256.78
104,900.85
280
1,334.19
76.49
1,257.70
103,643.15
281
1,334.19
75.57
1,258.62
102,384.54
282
1,334.19
74.66
1,259.53
101,125.00
283
1,334.19
73.74
1,260.45
99,864.55
284
1,334.19
72.82
1,261.37
98,603.18
285
1,334.19
71.90
1,262.29
97,340.89
286
1,334.19
70.98
1,263.21
96,077.67
287
1,334.19
70.06
1,264.13
94,813.54
288
1,334.19
69.13
1,265.06
93,548.49
289
1,334.19
68.21
1,265.98
92,282.51
290
1,334.19
67.29
1,266.90
91,015.61
291
1,334.19
66.37
1,267.82
89,747.78
292
1,334.19
65.44
1,268.75
88,479.03
293
1,334.19
64.52
1,269.67
87,209.36
294
1,334.19
63.59
1,270.60
85,938.76
295
1,334.19
62.66
1,271.53
84,667.23
296
1,334.19
61.74
1,272.45
83,394.78
297
1,334.19
60.81
1,273.38
82,121.40
298
1,334.19
59.88
1,274.31
80,847.09
299
1,334.19
58.95
1,275.24
79,571.85
300
1,334.19
58.02
1,276.17
78,295.68
301
1,334.19
57.09
1,277.10
77,018.58
302
1,334.19
56.16
1,278.03
75,740.55
303
1,334.19
55.23
1,278.96
74,461.59
304
1,334.19
54.29
1,279.90
73,181.69
305
1,334.19
53.36
1,280.83
71,900.87
306
1,334.19
52.43
1,281.76
70,619.10
307
1,334.19
51.49
1,282.70
69,336.41
308
1,334.19
50.56
1,283.63
68,052.77
309
1,334.19
49.62
1,284.57
66,768.21
310
1,334.19
48.69
1,285.50
65,482.70
311
1,334.19
47.75
1,286.44
64,196.26
312
1,334.19
46.81
1,287.38
62,908.88
313
1,334.19
45.87
1,288.32
61,620.56
314
1,334.19
44.93
1,289.26
60,331.30
315
1,334.19
43.99
1,290.20
59,041.10
316
1,334.19
43.05
1,291.14
57,749.96
317
1,334.19
42.11
1,292.08
56,457.88
318
1,334.19
41.17
1,293.02
55,164.86
319
1,334.19
40.22
1,293.97
53,870.89
320
1,334.19
39.28
1,294.91
52,575.99
321
1,334.19
38.34
1,295.85
51,280.13
322
1,334.19
37.39
1,296.80
49,983.33
323
1,334.19
36.45
1,297.74
48,685.59
324
1,334.19
35.50
1,298.69
47,386.90
325
1,334.19
34.55
1,299.64
46,087.26
326
1,334.19
33.61
1,300.58
44,786.68
327
1,334.19
32.66
1,301.53
43,485.14
328
1,334.19
31.71
1,302.48
42,182.66
329
1,334.19
30.76
1,303.43
40,879.23
330
1,334.19
29.81
1,304.38
39,574.85
331
1,334.19
28.86
1,305.33
38,269.52
332
1,334.19
27.90
1,306.29
36,963.23
333
1,334.19
26.95
1,307.24
35,655.99
334
1,334.19
26.00
1,308.19
34,347.80
335
1,334.19
25.05
1,309.14
33,038.66
336
1,334.19
24.09
1,310.10
31,728.56
337
1,334.19
23.14
1,311.05
30,417.50
338
1,334.19
22.18
1,312.01
29,105.49
339
1,334.19
21.22
1,312.97
27,792.53
340
1,334.19
20.27
1,313.92
26,478.60
341
1,334.19
19.31
1,314.88
25,163.72
342
1,334.19
18.35
1,315.84
23,847.88
343
1,334.19
17.39
1,316.80
22,531.08
344
1,334.19
16.43
1,317.76
21,213.31
345
1,334.19
15.47
1,318.72
19,894.59
346
1,334.19
14.51
1,319.68
18,574.91
347
1,334.19
13.54
1,320.65
17,254.26
348
1,334.19
12.58
1,321.61
15,932.65
349
1,334.19
11.62
1,322.57
14,610.08
350
1,334.19
10.65
1,323.54
13,286.55
351
1,334.19
9.69
1,324.50
11,962.04
352
1,334.19
8.72
1,325.47
10,636.58
353
1,334.19
7.76
1,326.43
9,310.14
354
1,334.19
6.79
1,327.40
7,982.74
355
1,334.19
5.82
1,328.37
6,654.37
356
1,334.19
4.85
1,329.34
5,325.03
357
1,334.19
3.88
1,330.31
3,994.73
358
1,334.19
2.91
1,331.28
2,663.45
359
1,334.19
1.94
1,332.25
1,331.20
360
1,332.17
0.97
1,331.20
0.00
Totals
480,306.38
58,002.38
422,304.00

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