Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,336.09  
 

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
1,336.09
308.37
1,027.72
421,878.28
2
1,336.09
307.62
1,028.47
420,849.81
3
1,336.09
306.87
1,029.22
419,820.59
4
1,336.09
306.12
1,029.97
418,790.62
5
1,336.09
305.37
1,030.72
417,759.90
6
1,336.09
304.62
1,031.47
416,728.42
7
1,336.09
303.86
1,032.23
415,696.20
8
1,336.09
303.11
1,032.98
414,663.22
9
1,336.09
302.36
1,033.73
413,629.49
10
1,336.09
301.60
1,034.49
412,595.00
11
1,336.09
300.85
1,035.24
411,559.76
12
1,336.09
300.10
1,035.99
410,523.77
13
1,336.09
299.34
1,036.75
409,487.02
14
1,336.09
298.58
1,037.51
408,449.51
15
1,336.09
297.83
1,038.26
407,411.25
16
1,336.09
297.07
1,039.02
406,372.23
17
1,336.09
296.31
1,039.78
405,332.45
18
1,336.09
295.55
1,040.54
404,291.92
19
1,336.09
294.80
1,041.29
403,250.63
20
1,336.09
294.04
1,042.05
402,208.57
21
1,336.09
293.28
1,042.81
401,165.76
22
1,336.09
292.52
1,043.57
400,122.19
23
1,336.09
291.76
1,044.33
399,077.85
24
1,336.09
290.99
1,045.10
398,032.76
25
1,336.09
290.23
1,045.86
396,986.90
26
1,336.09
289.47
1,046.62
395,940.28
27
1,336.09
288.71
1,047.38
394,892.89
28
1,336.09
287.94
1,048.15
393,844.75
29
1,336.09
287.18
1,048.91
392,795.84
30
1,336.09
286.41
1,049.68
391,746.16
31
1,336.09
285.65
1,050.44
390,695.72
32
1,336.09
284.88
1,051.21
389,644.51
33
1,336.09
284.12
1,051.97
388,592.54
34
1,336.09
283.35
1,052.74
387,539.79
35
1,336.09
282.58
1,053.51
386,486.29
36
1,336.09
281.81
1,054.28
385,432.01
37
1,336.09
281.04
1,055.05
384,376.96
38
1,336.09
280.27
1,055.82
383,321.15
39
1,336.09
279.51
1,056.58
382,264.56
40
1,336.09
278.73
1,057.36
381,207.21
41
1,336.09
277.96
1,058.13
380,149.08
42
1,336.09
277.19
1,058.90
379,090.18
43
1,336.09
276.42
1,059.67
378,030.51
44
1,336.09
275.65
1,060.44
376,970.07
45
1,336.09
274.87
1,061.22
375,908.85
46
1,336.09
274.10
1,061.99
374,846.86
47
1,336.09
273.33
1,062.76
373,784.10
48
1,336.09
272.55
1,063.54
372,720.56
49
1,336.09
271.78
1,064.31
371,656.25
50
1,336.09
271.00
1,065.09
370,591.16
51
1,336.09
270.22
1,065.87
369,525.29
52
1,336.09
269.45
1,066.64
368,458.64
53
1,336.09
268.67
1,067.42
367,391.22
54
1,336.09
267.89
1,068.20
366,323.02
55
1,336.09
267.11
1,068.98
365,254.04
56
1,336.09
266.33
1,069.76
364,184.28
57
1,336.09
265.55
1,070.54
363,113.74
58
1,336.09
264.77
1,071.32
362,042.42
59
1,336.09
263.99
1,072.10
360,970.32
60
1,336.09
263.21
1,072.88
359,897.44
61
1,336.09
262.43
1,073.66
358,823.78
62
1,336.09
261.64
1,074.45
357,749.33
63
1,336.09
260.86
1,075.23
356,674.10
64
1,336.09
260.07
1,076.02
355,598.08
65
1,336.09
259.29
1,076.80
354,521.28
66
1,336.09
258.51
1,077.58
353,443.70
67
1,336.09
257.72
1,078.37
352,365.33
68
1,336.09
256.93
1,079.16
351,286.17
69
1,336.09
256.15
1,079.94
350,206.23
70
1,336.09
255.36
1,080.73
349,125.49
71
1,336.09
254.57
1,081.52
348,043.98
72
1,336.09
253.78
1,082.31
346,961.67
73
1,336.09
252.99
1,083.10
345,878.57
74
1,336.09
252.20
1,083.89
344,794.68
75
1,336.09
251.41
1,084.68
343,710.01
76
1,336.09
250.62
1,085.47
342,624.54
77
1,336.09
249.83
1,086.26
341,538.28
78
1,336.09
249.04
1,087.05
340,451.23
79
1,336.09
248.25
1,087.84
339,363.38
80
1,336.09
247.45
1,088.64
338,274.74
81
1,336.09
246.66
1,089.43
337,185.31
82
1,336.09
245.86
1,090.23
336,095.09
83
1,336.09
245.07
1,091.02
335,004.07
84
1,336.09
244.27
1,091.82
333,912.25
85
1,336.09
243.48
1,092.61
332,819.64
86
1,336.09
242.68
1,093.41
331,726.23
87
1,336.09
241.88
1,094.21
330,632.02
88
1,336.09
241.09
1,095.00
329,537.02
89
1,336.09
240.29
1,095.80
328,441.22
90
1,336.09
239.49
1,096.60
327,344.61
91
1,336.09
238.69
1,097.40
326,247.21
92
1,336.09
237.89
1,098.20
325,149.01
93
1,336.09
237.09
1,099.00
324,050.01
94
1,336.09
236.29
1,099.80
322,950.21
95
1,336.09
235.48
1,100.61
321,849.60
96
1,336.09
234.68
1,101.41
320,748.19
97
1,336.09
233.88
1,102.21
319,645.98
98
1,336.09
233.08
1,103.01
318,542.97
99
1,336.09
232.27
1,103.82
317,439.15
100
1,336.09
231.47
1,104.62
316,334.52
101
1,336.09
230.66
1,105.43
315,229.09
102
1,336.09
229.85
1,106.24
314,122.86
103
1,336.09
229.05
1,107.04
313,015.82
104
1,336.09
228.24
1,107.85
311,907.97
105
1,336.09
227.43
1,108.66
310,799.31
106
1,336.09
226.62
1,109.47
309,689.85
107
1,336.09
225.82
1,110.27
308,579.57
108
1,336.09
225.01
1,111.08
307,468.49
109
1,336.09
224.20
1,111.89
306,356.59
110
1,336.09
223.39
1,112.70
305,243.89
111
1,336.09
222.57
1,113.52
304,130.37
112
1,336.09
221.76
1,114.33
303,016.04
113
1,336.09
220.95
1,115.14
301,900.90
114
1,336.09
220.14
1,115.95
300,784.95
115
1,336.09
219.32
1,116.77
299,668.18
116
1,336.09
218.51
1,117.58
298,550.60
117
1,336.09
217.69
1,118.40
297,432.20
118
1,336.09
216.88
1,119.21
296,312.99
119
1,336.09
216.06
1,120.03
295,192.96
120
1,336.09
215.24
1,120.85
294,072.12
121
1,336.09
214.43
1,121.66
292,950.45
122
1,336.09
213.61
1,122.48
291,827.97
123
1,336.09
212.79
1,123.30
290,704.67
124
1,336.09
211.97
1,124.12
289,580.56
125
1,336.09
211.15
1,124.94
288,455.62
126
1,336.09
210.33
1,125.76
287,329.86
127
1,336.09
209.51
1,126.58
286,203.28
128
1,336.09
208.69
1,127.40
285,075.88
129
1,336.09
207.87
1,128.22
283,947.66
130
1,336.09
207.05
1,129.04
282,818.62
131
1,336.09
206.22
1,129.87
281,688.75
132
1,336.09
205.40
1,130.69
280,558.06
133
1,336.09
204.57
1,131.52
279,426.54
134
1,336.09
203.75
1,132.34
278,294.20
135
1,336.09
202.92
1,133.17
277,161.03
136
1,336.09
202.10
1,133.99
276,027.04
137
1,336.09
201.27
1,134.82
274,892.22
138
1,336.09
200.44
1,135.65
273,756.57
139
1,336.09
199.61
1,136.48
272,620.09
140
1,336.09
198.79
1,137.30
271,482.79
141
1,336.09
197.96
1,138.13
270,344.65
142
1,336.09
197.13
1,138.96
269,205.69
143
1,336.09
196.30
1,139.79
268,065.90
144
1,336.09
195.46
1,140.63
266,925.27
145
1,336.09
194.63
1,141.46
265,783.81
146
1,336.09
193.80
1,142.29
264,641.53
147
1,336.09
192.97
1,143.12
263,498.40
148
1,336.09
192.13
1,143.96
262,354.45
149
1,336.09
191.30
1,144.79
261,209.66
150
1,336.09
190.47
1,145.62
260,064.03
151
1,336.09
189.63
1,146.46
258,917.57
152
1,336.09
188.79
1,147.30
257,770.28
153
1,336.09
187.96
1,148.13
256,622.14
154
1,336.09
187.12
1,148.97
255,473.17
155
1,336.09
186.28
1,149.81
254,323.37
156
1,336.09
185.44
1,150.65
253,172.72
157
1,336.09
184.61
1,151.48
252,021.24
158
1,336.09
183.77
1,152.32
250,868.91
159
1,336.09
182.93
1,153.16
249,715.75
160
1,336.09
182.08
1,154.01
248,561.74
161
1,336.09
181.24
1,154.85
247,406.89
162
1,336.09
180.40
1,155.69
246,251.21
163
1,336.09
179.56
1,156.53
245,094.67
164
1,336.09
178.71
1,157.38
243,937.30
165
1,336.09
177.87
1,158.22
242,779.08
166
1,336.09
177.03
1,159.06
241,620.02
167
1,336.09
176.18
1,159.91
240,460.11
168
1,336.09
175.34
1,160.75
239,299.35
169
1,336.09
174.49
1,161.60
238,137.75
170
1,336.09
173.64
1,162.45
236,975.30
171
1,336.09
172.79
1,163.30
235,812.01
172
1,336.09
171.95
1,164.14
234,647.86
173
1,336.09
171.10
1,164.99
233,482.87
174
1,336.09
170.25
1,165.84
232,317.03
175
1,336.09
169.40
1,166.69
231,150.34
176
1,336.09
168.55
1,167.54
229,982.79
177
1,336.09
167.70
1,168.39
228,814.40
178
1,336.09
166.84
1,169.25
227,645.15
179
1,336.09
165.99
1,170.10
226,475.06
180
1,336.09
165.14
1,170.95
225,304.10
181
1,336.09
164.28
1,171.81
224,132.30
182
1,336.09
163.43
1,172.66
222,959.64
183
1,336.09
162.57
1,173.52
221,786.12
184
1,336.09
161.72
1,174.37
220,611.75
185
1,336.09
160.86
1,175.23
219,436.52
186
1,336.09
160.01
1,176.08
218,260.44
187
1,336.09
159.15
1,176.94
217,083.50
188
1,336.09
158.29
1,177.80
215,905.70
189
1,336.09
157.43
1,178.66
214,727.04
190
1,336.09
156.57
1,179.52
213,547.52
191
1,336.09
155.71
1,180.38
212,367.14
192
1,336.09
154.85
1,181.24
211,185.90
193
1,336.09
153.99
1,182.10
210,003.80
194
1,336.09
153.13
1,182.96
208,820.84
195
1,336.09
152.27
1,183.82
207,637.02
196
1,336.09
151.40
1,184.69
206,452.33
197
1,336.09
150.54
1,185.55
205,266.78
198
1,336.09
149.67
1,186.42
204,080.36
199
1,336.09
148.81
1,187.28
202,893.08
200
1,336.09
147.94
1,188.15
201,704.93
201
1,336.09
147.08
1,189.01
200,515.92
202
1,336.09
146.21
1,189.88
199,326.04
203
1,336.09
145.34
1,190.75
198,135.29
204
1,336.09
144.47
1,191.62
196,943.67
205
1,336.09
143.60
1,192.49
195,751.19
206
1,336.09
142.74
1,193.35
194,557.83
207
1,336.09
141.87
1,194.22
193,363.61
208
1,336.09
140.99
1,195.10
192,168.51
209
1,336.09
140.12
1,195.97
190,972.55
210
1,336.09
139.25
1,196.84
189,775.71
211
1,336.09
138.38
1,197.71
188,578.00
212
1,336.09
137.50
1,198.59
187,379.41
213
1,336.09
136.63
1,199.46
186,179.95
214
1,336.09
135.76
1,200.33
184,979.62
215
1,336.09
134.88
1,201.21
183,778.41
216
1,336.09
134.01
1,202.08
182,576.32
217
1,336.09
133.13
1,202.96
181,373.36
218
1,336.09
132.25
1,203.84
180,169.52
219
1,336.09
131.37
1,204.72
178,964.81
220
1,336.09
130.50
1,205.59
177,759.21
221
1,336.09
129.62
1,206.47
176,552.74
222
1,336.09
128.74
1,207.35
175,345.38
223
1,336.09
127.86
1,208.23
174,137.15
224
1,336.09
126.98
1,209.11
172,928.04
225
1,336.09
126.09
1,210.00
171,718.04
226
1,336.09
125.21
1,210.88
170,507.16
227
1,336.09
124.33
1,211.76
169,295.40
228
1,336.09
123.44
1,212.65
168,082.75
229
1,336.09
122.56
1,213.53
166,869.22
230
1,336.09
121.68
1,214.41
165,654.81
231
1,336.09
120.79
1,215.30
164,439.51
232
1,336.09
119.90
1,216.19
163,223.32
233
1,336.09
119.02
1,217.07
162,006.25
234
1,336.09
118.13
1,217.96
160,788.29
235
1,336.09
117.24
1,218.85
159,569.44
236
1,336.09
116.35
1,219.74
158,349.70
237
1,336.09
115.46
1,220.63
157,129.08
238
1,336.09
114.57
1,221.52
155,907.56
239
1,336.09
113.68
1,222.41
154,685.15
240
1,336.09
112.79
1,223.30
153,461.85
241
1,336.09
111.90
1,224.19
152,237.66
242
1,336.09
111.01
1,225.08
151,012.58
243
1,336.09
110.11
1,225.98
149,786.60
244
1,336.09
109.22
1,226.87
148,559.73
245
1,336.09
108.32
1,227.77
147,331.97
246
1,336.09
107.43
1,228.66
146,103.31
247
1,336.09
106.53
1,229.56
144,873.75
248
1,336.09
105.64
1,230.45
143,643.30
249
1,336.09
104.74
1,231.35
142,411.95
250
1,336.09
103.84
1,232.25
141,179.70
251
1,336.09
102.94
1,233.15
139,946.55
252
1,336.09
102.04
1,234.05
138,712.51
253
1,336.09
101.14
1,234.95
137,477.56
254
1,336.09
100.24
1,235.85
136,241.72
255
1,336.09
99.34
1,236.75
135,004.97
256
1,336.09
98.44
1,237.65
133,767.32
257
1,336.09
97.54
1,238.55
132,528.77
258
1,336.09
96.64
1,239.45
131,289.31
259
1,336.09
95.73
1,240.36
130,048.96
260
1,336.09
94.83
1,241.26
128,807.69
261
1,336.09
93.92
1,242.17
127,565.52
262
1,336.09
93.02
1,243.07
126,322.45
263
1,336.09
92.11
1,243.98
125,078.47
264
1,336.09
91.20
1,244.89
123,833.58
265
1,336.09
90.30
1,245.79
122,587.79
266
1,336.09
89.39
1,246.70
121,341.09
267
1,336.09
88.48
1,247.61
120,093.47
268
1,336.09
87.57
1,248.52
118,844.95
269
1,336.09
86.66
1,249.43
117,595.52
270
1,336.09
85.75
1,250.34
116,345.18
271
1,336.09
84.84
1,251.25
115,093.92
272
1,336.09
83.92
1,252.17
113,841.76
273
1,336.09
83.01
1,253.08
112,588.67
274
1,336.09
82.10
1,253.99
111,334.68
275
1,336.09
81.18
1,254.91
110,079.77
276
1,336.09
80.27
1,255.82
108,823.95
277
1,336.09
79.35
1,256.74
107,567.21
278
1,336.09
78.43
1,257.66
106,309.55
279
1,336.09
77.52
1,258.57
105,050.98
280
1,336.09
76.60
1,259.49
103,791.49
281
1,336.09
75.68
1,260.41
102,531.08
282
1,336.09
74.76
1,261.33
101,269.75
283
1,336.09
73.84
1,262.25
100,007.51
284
1,336.09
72.92
1,263.17
98,744.34
285
1,336.09
72.00
1,264.09
97,480.25
286
1,336.09
71.08
1,265.01
96,215.24
287
1,336.09
70.16
1,265.93
94,949.31
288
1,336.09
69.23
1,266.86
93,682.45
289
1,336.09
68.31
1,267.78
92,414.67
290
1,336.09
67.39
1,268.70
91,145.97
291
1,336.09
66.46
1,269.63
89,876.34
292
1,336.09
65.53
1,270.56
88,605.78
293
1,336.09
64.61
1,271.48
87,334.30
294
1,336.09
63.68
1,272.41
86,061.89
295
1,336.09
62.75
1,273.34
84,788.55
296
1,336.09
61.82
1,274.27
83,514.29
297
1,336.09
60.90
1,275.19
82,239.10
298
1,336.09
59.97
1,276.12
80,962.97
299
1,336.09
59.04
1,277.05
79,685.92
300
1,336.09
58.10
1,277.99
78,407.93
301
1,336.09
57.17
1,278.92
77,129.01
302
1,336.09
56.24
1,279.85
75,849.16
303
1,336.09
55.31
1,280.78
74,568.38
304
1,336.09
54.37
1,281.72
73,286.66
305
1,336.09
53.44
1,282.65
72,004.01
306
1,336.09
52.50
1,283.59
70,720.42
307
1,336.09
51.57
1,284.52
69,435.90
308
1,336.09
50.63
1,285.46
68,150.44
309
1,336.09
49.69
1,286.40
66,864.04
310
1,336.09
48.76
1,287.33
65,576.71
311
1,336.09
47.82
1,288.27
64,288.44
312
1,336.09
46.88
1,289.21
62,999.22
313
1,336.09
45.94
1,290.15
61,709.07
314
1,336.09
45.00
1,291.09
60,417.98
315
1,336.09
44.05
1,292.04
59,125.94
316
1,336.09
43.11
1,292.98
57,832.96
317
1,336.09
42.17
1,293.92
56,539.04
318
1,336.09
41.23
1,294.86
55,244.18
319
1,336.09
40.28
1,295.81
53,948.37
320
1,336.09
39.34
1,296.75
52,651.62
321
1,336.09
38.39
1,297.70
51,353.92
322
1,336.09
37.45
1,298.64
50,055.28
323
1,336.09
36.50
1,299.59
48,755.69
324
1,336.09
35.55
1,300.54
47,455.15
325
1,336.09
34.60
1,301.49
46,153.66
326
1,336.09
33.65
1,302.44
44,851.22
327
1,336.09
32.70
1,303.39
43,547.84
328
1,336.09
31.75
1,304.34
42,243.50
329
1,336.09
30.80
1,305.29
40,938.21
330
1,336.09
29.85
1,306.24
39,631.97
331
1,336.09
28.90
1,307.19
38,324.78
332
1,336.09
27.95
1,308.14
37,016.64
333
1,336.09
26.99
1,309.10
35,707.54
334
1,336.09
26.04
1,310.05
34,397.49
335
1,336.09
25.08
1,311.01
33,086.48
336
1,336.09
24.13
1,311.96
31,774.51
337
1,336.09
23.17
1,312.92
30,461.59
338
1,336.09
22.21
1,313.88
29,147.71
339
1,336.09
21.25
1,314.84
27,832.88
340
1,336.09
20.29
1,315.80
26,517.08
341
1,336.09
19.34
1,316.75
25,200.33
342
1,336.09
18.38
1,317.71
23,882.61
343
1,336.09
17.41
1,318.68
22,563.94
344
1,336.09
16.45
1,319.64
21,244.30
345
1,336.09
15.49
1,320.60
19,923.70
346
1,336.09
14.53
1,321.56
18,602.14
347
1,336.09
13.56
1,322.53
17,279.61
348
1,336.09
12.60
1,323.49
15,956.12
349
1,336.09
11.63
1,324.46
14,631.67
350
1,336.09
10.67
1,325.42
13,306.24
351
1,336.09
9.70
1,326.39
11,979.86
352
1,336.09
8.74
1,327.35
10,652.50
353
1,336.09
7.77
1,328.32
9,324.18
354
1,336.09
6.80
1,329.29
7,994.89
355
1,336.09
5.83
1,330.26
6,664.63
356
1,336.09
4.86
1,331.23
5,333.40
357
1,336.09
3.89
1,332.20
4,001.20
358
1,336.09
2.92
1,333.17
2,668.02
359
1,336.09
1.95
1,334.14
1,333.88
360
1,334.85
0.97
1,333.88
0.00
Totals
480,991.16
58,085.16
422,906.00

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