Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,300.18  
 

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
1,300.18
222.24
1,077.94
425,625.06
2
1,300.18
221.68
1,078.50
424,546.56
3
1,300.18
221.12
1,079.06
423,467.50
4
1,300.18
220.56
1,079.62
422,387.87
5
1,300.18
219.99
1,080.19
421,307.69
6
1,300.18
219.43
1,080.75
420,226.94
7
1,300.18
218.87
1,081.31
419,145.63
8
1,300.18
218.31
1,081.87
418,063.75
9
1,300.18
217.74
1,082.44
416,981.31
10
1,300.18
217.18
1,083.00
415,898.31
11
1,300.18
216.61
1,083.57
414,814.75
12
1,300.18
216.05
1,084.13
413,730.62
13
1,300.18
215.48
1,084.70
412,645.92
14
1,300.18
214.92
1,085.26
411,560.66
15
1,300.18
214.35
1,085.83
410,474.83
16
1,300.18
213.79
1,086.39
409,388.44
17
1,300.18
213.22
1,086.96
408,301.49
18
1,300.18
212.66
1,087.52
407,213.96
19
1,300.18
212.09
1,088.09
406,125.87
20
1,300.18
211.52
1,088.66
405,037.22
21
1,300.18
210.96
1,089.22
403,947.99
22
1,300.18
210.39
1,089.79
402,858.20
23
1,300.18
209.82
1,090.36
401,767.85
24
1,300.18
209.25
1,090.93
400,676.92
25
1,300.18
208.69
1,091.49
399,585.43
26
1,300.18
208.12
1,092.06
398,493.36
27
1,300.18
207.55
1,092.63
397,400.73
28
1,300.18
206.98
1,093.20
396,307.53
29
1,300.18
206.41
1,093.77
395,213.76
30
1,300.18
205.84
1,094.34
394,119.42
31
1,300.18
205.27
1,094.91
393,024.51
32
1,300.18
204.70
1,095.48
391,929.03
33
1,300.18
204.13
1,096.05
390,832.98
34
1,300.18
203.56
1,096.62
389,736.36
35
1,300.18
202.99
1,097.19
388,639.17
36
1,300.18
202.42
1,097.76
387,541.41
37
1,300.18
201.84
1,098.34
386,443.07
38
1,300.18
201.27
1,098.91
385,344.16
39
1,300.18
200.70
1,099.48
384,244.68
40
1,300.18
200.13
1,100.05
383,144.63
41
1,300.18
199.55
1,100.63
382,044.00
42
1,300.18
198.98
1,101.20
380,942.81
43
1,300.18
198.41
1,101.77
379,841.03
44
1,300.18
197.83
1,102.35
378,738.69
45
1,300.18
197.26
1,102.92
377,635.77
46
1,300.18
196.69
1,103.49
376,532.27
47
1,300.18
196.11
1,104.07
375,428.20
48
1,300.18
195.54
1,104.64
374,323.56
49
1,300.18
194.96
1,105.22
373,218.34
50
1,300.18
194.38
1,105.80
372,112.54
51
1,300.18
193.81
1,106.37
371,006.17
52
1,300.18
193.23
1,106.95
369,899.22
53
1,300.18
192.66
1,107.52
368,791.70
54
1,300.18
192.08
1,108.10
367,683.60
55
1,300.18
191.50
1,108.68
366,574.92
56
1,300.18
190.92
1,109.26
365,465.67
57
1,300.18
190.35
1,109.83
364,355.83
58
1,300.18
189.77
1,110.41
363,245.42
59
1,300.18
189.19
1,110.99
362,134.43
60
1,300.18
188.61
1,111.57
361,022.86
61
1,300.18
188.03
1,112.15
359,910.72
62
1,300.18
187.45
1,112.73
358,797.99
63
1,300.18
186.87
1,113.31
357,684.68
64
1,300.18
186.29
1,113.89
356,570.80
65
1,300.18
185.71
1,114.47
355,456.33
66
1,300.18
185.13
1,115.05
354,341.28
67
1,300.18
184.55
1,115.63
353,225.66
68
1,300.18
183.97
1,116.21
352,109.45
69
1,300.18
183.39
1,116.79
350,992.66
70
1,300.18
182.81
1,117.37
349,875.29
71
1,300.18
182.23
1,117.95
348,757.33
72
1,300.18
181.64
1,118.54
347,638.80
73
1,300.18
181.06
1,119.12
346,519.68
74
1,300.18
180.48
1,119.70
345,399.98
75
1,300.18
179.90
1,120.28
344,279.70
76
1,300.18
179.31
1,120.87
343,158.83
77
1,300.18
178.73
1,121.45
342,037.38
78
1,300.18
178.14
1,122.04
340,915.34
79
1,300.18
177.56
1,122.62
339,792.72
80
1,300.18
176.98
1,123.20
338,669.52
81
1,300.18
176.39
1,123.79
337,545.73
82
1,300.18
175.81
1,124.37
336,421.35
83
1,300.18
175.22
1,124.96
335,296.39
84
1,300.18
174.63
1,125.55
334,170.85
85
1,300.18
174.05
1,126.13
333,044.71
86
1,300.18
173.46
1,126.72
331,917.99
87
1,300.18
172.87
1,127.31
330,790.69
88
1,300.18
172.29
1,127.89
329,662.79
89
1,300.18
171.70
1,128.48
328,534.31
90
1,300.18
171.11
1,129.07
327,405.25
91
1,300.18
170.52
1,129.66
326,275.59
92
1,300.18
169.94
1,130.24
325,145.34
93
1,300.18
169.35
1,130.83
324,014.51
94
1,300.18
168.76
1,131.42
322,883.09
95
1,300.18
168.17
1,132.01
321,751.08
96
1,300.18
167.58
1,132.60
320,618.47
97
1,300.18
166.99
1,133.19
319,485.28
98
1,300.18
166.40
1,133.78
318,351.50
99
1,300.18
165.81
1,134.37
317,217.13
100
1,300.18
165.22
1,134.96
316,082.17
101
1,300.18
164.63
1,135.55
314,946.61
102
1,300.18
164.03
1,136.15
313,810.47
103
1,300.18
163.44
1,136.74
312,673.73
104
1,300.18
162.85
1,137.33
311,536.40
105
1,300.18
162.26
1,137.92
310,398.48
106
1,300.18
161.67
1,138.51
309,259.97
107
1,300.18
161.07
1,139.11
308,120.86
108
1,300.18
160.48
1,139.70
306,981.16
109
1,300.18
159.89
1,140.29
305,840.87
110
1,300.18
159.29
1,140.89
304,699.98
111
1,300.18
158.70
1,141.48
303,558.50
112
1,300.18
158.10
1,142.08
302,416.42
113
1,300.18
157.51
1,142.67
301,273.75
114
1,300.18
156.91
1,143.27
300,130.48
115
1,300.18
156.32
1,143.86
298,986.62
116
1,300.18
155.72
1,144.46
297,842.16
117
1,300.18
155.13
1,145.05
296,697.11
118
1,300.18
154.53
1,145.65
295,551.46
119
1,300.18
153.93
1,146.25
294,405.21
120
1,300.18
153.34
1,146.84
293,258.37
121
1,300.18
152.74
1,147.44
292,110.92
122
1,300.18
152.14
1,148.04
290,962.89
123
1,300.18
151.54
1,148.64
289,814.25
124
1,300.18
150.94
1,149.24
288,665.01
125
1,300.18
150.35
1,149.83
287,515.18
126
1,300.18
149.75
1,150.43
286,364.75
127
1,300.18
149.15
1,151.03
285,213.72
128
1,300.18
148.55
1,151.63
284,062.08
129
1,300.18
147.95
1,152.23
282,909.85
130
1,300.18
147.35
1,152.83
281,757.02
131
1,300.18
146.75
1,153.43
280,603.59
132
1,300.18
146.15
1,154.03
279,449.56
133
1,300.18
145.55
1,154.63
278,294.93
134
1,300.18
144.95
1,155.23
277,139.69
135
1,300.18
144.34
1,155.84
275,983.85
136
1,300.18
143.74
1,156.44
274,827.42
137
1,300.18
143.14
1,157.04
273,670.38
138
1,300.18
142.54
1,157.64
272,512.73
139
1,300.18
141.93
1,158.25
271,354.49
140
1,300.18
141.33
1,158.85
270,195.64
141
1,300.18
140.73
1,159.45
269,036.18
142
1,300.18
140.12
1,160.06
267,876.13
143
1,300.18
139.52
1,160.66
266,715.46
144
1,300.18
138.91
1,161.27
265,554.20
145
1,300.18
138.31
1,161.87
264,392.33
146
1,300.18
137.70
1,162.48
263,229.85
147
1,300.18
137.10
1,163.08
262,066.77
148
1,300.18
136.49
1,163.69
260,903.08
149
1,300.18
135.89
1,164.29
259,738.79
150
1,300.18
135.28
1,164.90
258,573.89
151
1,300.18
134.67
1,165.51
257,408.39
152
1,300.18
134.07
1,166.11
256,242.27
153
1,300.18
133.46
1,166.72
255,075.55
154
1,300.18
132.85
1,167.33
253,908.22
155
1,300.18
132.24
1,167.94
252,740.29
156
1,300.18
131.64
1,168.54
251,571.74
157
1,300.18
131.03
1,169.15
250,402.59
158
1,300.18
130.42
1,169.76
249,232.83
159
1,300.18
129.81
1,170.37
248,062.46
160
1,300.18
129.20
1,170.98
246,891.48
161
1,300.18
128.59
1,171.59
245,719.89
162
1,300.18
127.98
1,172.20
244,547.69
163
1,300.18
127.37
1,172.81
243,374.87
164
1,300.18
126.76
1,173.42
242,201.45
165
1,300.18
126.15
1,174.03
241,027.42
166
1,300.18
125.54
1,174.64
239,852.77
167
1,300.18
124.92
1,175.26
238,677.52
168
1,300.18
124.31
1,175.87
237,501.65
169
1,300.18
123.70
1,176.48
236,325.17
170
1,300.18
123.09
1,177.09
235,148.07
171
1,300.18
122.47
1,177.71
233,970.37
172
1,300.18
121.86
1,178.32
232,792.05
173
1,300.18
121.25
1,178.93
231,613.11
174
1,300.18
120.63
1,179.55
230,433.56
175
1,300.18
120.02
1,180.16
229,253.40
176
1,300.18
119.40
1,180.78
228,072.62
177
1,300.18
118.79
1,181.39
226,891.23
178
1,300.18
118.17
1,182.01
225,709.22
179
1,300.18
117.56
1,182.62
224,526.60
180
1,300.18
116.94
1,183.24
223,343.36
181
1,300.18
116.32
1,183.86
222,159.51
182
1,300.18
115.71
1,184.47
220,975.03
183
1,300.18
115.09
1,185.09
219,789.95
184
1,300.18
114.47
1,185.71
218,604.24
185
1,300.18
113.86
1,186.32
217,417.92
186
1,300.18
113.24
1,186.94
216,230.97
187
1,300.18
112.62
1,187.56
215,043.41
188
1,300.18
112.00
1,188.18
213,855.24
189
1,300.18
111.38
1,188.80
212,666.44
190
1,300.18
110.76
1,189.42
211,477.02
191
1,300.18
110.14
1,190.04
210,286.99
192
1,300.18
109.52
1,190.66
209,096.33
193
1,300.18
108.90
1,191.28
207,905.06
194
1,300.18
108.28
1,191.90
206,713.16
195
1,300.18
107.66
1,192.52
205,520.64
196
1,300.18
107.04
1,193.14
204,327.50
197
1,300.18
106.42
1,193.76
203,133.75
198
1,300.18
105.80
1,194.38
201,939.36
199
1,300.18
105.18
1,195.00
200,744.36
200
1,300.18
104.55
1,195.63
199,548.74
201
1,300.18
103.93
1,196.25
198,352.49
202
1,300.18
103.31
1,196.87
197,155.62
203
1,300.18
102.69
1,197.49
195,958.12
204
1,300.18
102.06
1,198.12
194,760.00
205
1,300.18
101.44
1,198.74
193,561.26
206
1,300.18
100.81
1,199.37
192,361.89
207
1,300.18
100.19
1,199.99
191,161.90
208
1,300.18
99.56
1,200.62
189,961.28
209
1,300.18
98.94
1,201.24
188,760.04
210
1,300.18
98.31
1,201.87
187,558.18
211
1,300.18
97.69
1,202.49
186,355.68
212
1,300.18
97.06
1,203.12
185,152.56
213
1,300.18
96.43
1,203.75
183,948.82
214
1,300.18
95.81
1,204.37
182,744.44
215
1,300.18
95.18
1,205.00
181,539.44
216
1,300.18
94.55
1,205.63
180,333.81
217
1,300.18
93.92
1,206.26
179,127.56
218
1,300.18
93.30
1,206.88
177,920.67
219
1,300.18
92.67
1,207.51
176,713.16
220
1,300.18
92.04
1,208.14
175,505.02
221
1,300.18
91.41
1,208.77
174,296.25
222
1,300.18
90.78
1,209.40
173,086.85
223
1,300.18
90.15
1,210.03
171,876.82
224
1,300.18
89.52
1,210.66
170,666.16
225
1,300.18
88.89
1,211.29
169,454.86
226
1,300.18
88.26
1,211.92
168,242.94
227
1,300.18
87.63
1,212.55
167,030.39
228
1,300.18
86.99
1,213.19
165,817.20
229
1,300.18
86.36
1,213.82
164,603.39
230
1,300.18
85.73
1,214.45
163,388.94
231
1,300.18
85.10
1,215.08
162,173.86
232
1,300.18
84.47
1,215.71
160,958.14
233
1,300.18
83.83
1,216.35
159,741.79
234
1,300.18
83.20
1,216.98
158,524.81
235
1,300.18
82.57
1,217.61
157,307.20
236
1,300.18
81.93
1,218.25
156,088.95
237
1,300.18
81.30
1,218.88
154,870.06
238
1,300.18
80.66
1,219.52
153,650.55
239
1,300.18
80.03
1,220.15
152,430.39
240
1,300.18
79.39
1,220.79
151,209.60
241
1,300.18
78.76
1,221.42
149,988.18
242
1,300.18
78.12
1,222.06
148,766.12
243
1,300.18
77.48
1,222.70
147,543.42
244
1,300.18
76.85
1,223.33
146,320.08
245
1,300.18
76.21
1,223.97
145,096.11
246
1,300.18
75.57
1,224.61
143,871.50
247
1,300.18
74.93
1,225.25
142,646.26
248
1,300.18
74.29
1,225.89
141,420.37
249
1,300.18
73.66
1,226.52
140,193.85
250
1,300.18
73.02
1,227.16
138,966.69
251
1,300.18
72.38
1,227.80
137,738.88
252
1,300.18
71.74
1,228.44
136,510.44
253
1,300.18
71.10
1,229.08
135,281.36
254
1,300.18
70.46
1,229.72
134,051.64
255
1,300.18
69.82
1,230.36
132,821.28
256
1,300.18
69.18
1,231.00
131,590.28
257
1,300.18
68.54
1,231.64
130,358.63
258
1,300.18
67.90
1,232.28
129,126.35
259
1,300.18
67.25
1,232.93
127,893.42
260
1,300.18
66.61
1,233.57
126,659.85
261
1,300.18
65.97
1,234.21
125,425.64
262
1,300.18
65.33
1,234.85
124,190.79
263
1,300.18
64.68
1,235.50
122,955.29
264
1,300.18
64.04
1,236.14
121,719.15
265
1,300.18
63.40
1,236.78
120,482.37
266
1,300.18
62.75
1,237.43
119,244.94
267
1,300.18
62.11
1,238.07
118,006.86
268
1,300.18
61.46
1,238.72
116,768.15
269
1,300.18
60.82
1,239.36
115,528.78
270
1,300.18
60.17
1,240.01
114,288.77
271
1,300.18
59.53
1,240.65
113,048.12
272
1,300.18
58.88
1,241.30
111,806.82
273
1,300.18
58.23
1,241.95
110,564.87
274
1,300.18
57.59
1,242.59
109,322.28
275
1,300.18
56.94
1,243.24
108,079.04
276
1,300.18
56.29
1,243.89
106,835.15
277
1,300.18
55.64
1,244.54
105,590.61
278
1,300.18
55.00
1,245.18
104,345.43
279
1,300.18
54.35
1,245.83
103,099.59
280
1,300.18
53.70
1,246.48
101,853.11
281
1,300.18
53.05
1,247.13
100,605.98
282
1,300.18
52.40
1,247.78
99,358.20
283
1,300.18
51.75
1,248.43
98,109.77
284
1,300.18
51.10
1,249.08
96,860.69
285
1,300.18
50.45
1,249.73
95,610.95
286
1,300.18
49.80
1,250.38
94,360.57
287
1,300.18
49.15
1,251.03
93,109.54
288
1,300.18
48.49
1,251.69
91,857.85
289
1,300.18
47.84
1,252.34
90,605.51
290
1,300.18
47.19
1,252.99
89,352.52
291
1,300.18
46.54
1,253.64
88,098.88
292
1,300.18
45.88
1,254.30
86,844.59
293
1,300.18
45.23
1,254.95
85,589.64
294
1,300.18
44.58
1,255.60
84,334.04
295
1,300.18
43.92
1,256.26
83,077.78
296
1,300.18
43.27
1,256.91
81,820.87
297
1,300.18
42.62
1,257.56
80,563.31
298
1,300.18
41.96
1,258.22
79,305.09
299
1,300.18
41.30
1,258.88
78,046.21
300
1,300.18
40.65
1,259.53
76,786.68
301
1,300.18
39.99
1,260.19
75,526.49
302
1,300.18
39.34
1,260.84
74,265.65
303
1,300.18
38.68
1,261.50
73,004.15
304
1,300.18
38.02
1,262.16
71,741.99
305
1,300.18
37.37
1,262.81
70,479.18
306
1,300.18
36.71
1,263.47
69,215.71
307
1,300.18
36.05
1,264.13
67,951.58
308
1,300.18
35.39
1,264.79
66,686.79
309
1,300.18
34.73
1,265.45
65,421.34
310
1,300.18
34.07
1,266.11
64,155.23
311
1,300.18
33.41
1,266.77
62,888.47
312
1,300.18
32.75
1,267.43
61,621.04
313
1,300.18
32.09
1,268.09
60,352.96
314
1,300.18
31.43
1,268.75
59,084.21
315
1,300.18
30.77
1,269.41
57,814.80
316
1,300.18
30.11
1,270.07
56,544.73
317
1,300.18
29.45
1,270.73
55,274.01
318
1,300.18
28.79
1,271.39
54,002.61
319
1,300.18
28.13
1,272.05
52,730.56
320
1,300.18
27.46
1,272.72
51,457.84
321
1,300.18
26.80
1,273.38
50,184.46
322
1,300.18
26.14
1,274.04
48,910.42
323
1,300.18
25.47
1,274.71
47,635.72
324
1,300.18
24.81
1,275.37
46,360.35
325
1,300.18
24.15
1,276.03
45,084.31
326
1,300.18
23.48
1,276.70
43,807.61
327
1,300.18
22.82
1,277.36
42,530.25
328
1,300.18
22.15
1,278.03
41,252.22
329
1,300.18
21.49
1,278.69
39,973.53
330
1,300.18
20.82
1,279.36
38,694.17
331
1,300.18
20.15
1,280.03
37,414.14
332
1,300.18
19.49
1,280.69
36,133.45
333
1,300.18
18.82
1,281.36
34,852.09
334
1,300.18
18.15
1,282.03
33,570.06
335
1,300.18
17.48
1,282.70
32,287.36
336
1,300.18
16.82
1,283.36
31,004.00
337
1,300.18
16.15
1,284.03
29,719.97
338
1,300.18
15.48
1,284.70
28,435.27
339
1,300.18
14.81
1,285.37
27,149.90
340
1,300.18
14.14
1,286.04
25,863.86
341
1,300.18
13.47
1,286.71
24,577.15
342
1,300.18
12.80
1,287.38
23,289.77
343
1,300.18
12.13
1,288.05
22,001.72
344
1,300.18
11.46
1,288.72
20,713.00
345
1,300.18
10.79
1,289.39
19,423.61
346
1,300.18
10.12
1,290.06
18,133.54
347
1,300.18
9.44
1,290.74
16,842.81
348
1,300.18
8.77
1,291.41
15,551.40
349
1,300.18
8.10
1,292.08
14,259.32
350
1,300.18
7.43
1,292.75
12,966.57
351
1,300.18
6.75
1,293.43
11,673.14
352
1,300.18
6.08
1,294.10
10,379.04
353
1,300.18
5.41
1,294.77
9,084.26
354
1,300.18
4.73
1,295.45
7,788.82
355
1,300.18
4.06
1,296.12
6,492.69
356
1,300.18
3.38
1,296.80
5,195.89
357
1,300.18
2.71
1,297.47
3,898.42
358
1,300.18
2.03
1,298.15
2,600.27
359
1,300.18
1.35
1,298.83
1,301.45
360
1,300.18
0.68
1,299.50
1.94
361
1.94
0.00
1.94
0.00
Totals
468,066.74
41,363.74
426,703.00

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