Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,348.08  
 

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
1,348.08
311.14
1,036.94
425,666.06
2
1,348.08
310.38
1,037.70
424,628.36
3
1,348.08
309.62
1,038.46
423,589.90
4
1,348.08
308.87
1,039.21
422,550.69
5
1,348.08
308.11
1,039.97
421,510.72
6
1,348.08
307.35
1,040.73
420,469.99
7
1,348.08
306.59
1,041.49
419,428.51
8
1,348.08
305.83
1,042.25
418,386.26
9
1,348.08
305.07
1,043.01
417,343.25
10
1,348.08
304.31
1,043.77
416,299.49
11
1,348.08
303.55
1,044.53
415,254.96
12
1,348.08
302.79
1,045.29
414,209.67
13
1,348.08
302.03
1,046.05
413,163.61
14
1,348.08
301.27
1,046.81
412,116.80
15
1,348.08
300.50
1,047.58
411,069.22
16
1,348.08
299.74
1,048.34
410,020.88
17
1,348.08
298.97
1,049.11
408,971.77
18
1,348.08
298.21
1,049.87
407,921.90
19
1,348.08
297.44
1,050.64
406,871.26
20
1,348.08
296.68
1,051.40
405,819.86
21
1,348.08
295.91
1,052.17
404,767.69
22
1,348.08
295.14
1,052.94
403,714.76
23
1,348.08
294.38
1,053.70
402,661.05
24
1,348.08
293.61
1,054.47
401,606.58
25
1,348.08
292.84
1,055.24
400,551.34
26
1,348.08
292.07
1,056.01
399,495.32
27
1,348.08
291.30
1,056.78
398,438.54
28
1,348.08
290.53
1,057.55
397,380.99
29
1,348.08
289.76
1,058.32
396,322.67
30
1,348.08
288.99
1,059.09
395,263.57
31
1,348.08
288.21
1,059.87
394,203.71
32
1,348.08
287.44
1,060.64
393,143.07
33
1,348.08
286.67
1,061.41
392,081.65
34
1,348.08
285.89
1,062.19
391,019.47
35
1,348.08
285.12
1,062.96
389,956.50
36
1,348.08
284.34
1,063.74
388,892.77
37
1,348.08
283.57
1,064.51
387,828.26
38
1,348.08
282.79
1,065.29
386,762.97
39
1,348.08
282.01
1,066.07
385,696.90
40
1,348.08
281.24
1,066.84
384,630.06
41
1,348.08
280.46
1,067.62
383,562.44
42
1,348.08
279.68
1,068.40
382,494.04
43
1,348.08
278.90
1,069.18
381,424.86
44
1,348.08
278.12
1,069.96
380,354.90
45
1,348.08
277.34
1,070.74
379,284.17
46
1,348.08
276.56
1,071.52
378,212.65
47
1,348.08
275.78
1,072.30
377,140.35
48
1,348.08
275.00
1,073.08
376,067.27
49
1,348.08
274.22
1,073.86
374,993.40
50
1,348.08
273.43
1,074.65
373,918.75
51
1,348.08
272.65
1,075.43
372,843.32
52
1,348.08
271.86
1,076.22
371,767.11
53
1,348.08
271.08
1,077.00
370,690.11
54
1,348.08
270.29
1,077.79
369,612.32
55
1,348.08
269.51
1,078.57
368,533.75
56
1,348.08
268.72
1,079.36
367,454.39
57
1,348.08
267.94
1,080.14
366,374.25
58
1,348.08
267.15
1,080.93
365,293.32
59
1,348.08
266.36
1,081.72
364,211.60
60
1,348.08
265.57
1,082.51
363,129.09
61
1,348.08
264.78
1,083.30
362,045.79
62
1,348.08
263.99
1,084.09
360,961.70
63
1,348.08
263.20
1,084.88
359,876.82
64
1,348.08
262.41
1,085.67
358,791.15
65
1,348.08
261.62
1,086.46
357,704.69
66
1,348.08
260.83
1,087.25
356,617.44
67
1,348.08
260.03
1,088.05
355,529.39
68
1,348.08
259.24
1,088.84
354,440.55
69
1,348.08
258.45
1,089.63
353,350.92
70
1,348.08
257.65
1,090.43
352,260.49
71
1,348.08
256.86
1,091.22
351,169.27
72
1,348.08
256.06
1,092.02
350,077.25
73
1,348.08
255.26
1,092.82
348,984.43
74
1,348.08
254.47
1,093.61
347,890.82
75
1,348.08
253.67
1,094.41
346,796.41
76
1,348.08
252.87
1,095.21
345,701.20
77
1,348.08
252.07
1,096.01
344,605.20
78
1,348.08
251.27
1,096.81
343,508.39
79
1,348.08
250.47
1,097.61
342,410.79
80
1,348.08
249.67
1,098.41
341,312.38
81
1,348.08
248.87
1,099.21
340,213.17
82
1,348.08
248.07
1,100.01
339,113.17
83
1,348.08
247.27
1,100.81
338,012.36
84
1,348.08
246.47
1,101.61
336,910.74
85
1,348.08
245.66
1,102.42
335,808.33
86
1,348.08
244.86
1,103.22
334,705.11
87
1,348.08
244.06
1,104.02
333,601.08
88
1,348.08
243.25
1,104.83
332,496.25
89
1,348.08
242.45
1,105.63
331,390.62
90
1,348.08
241.64
1,106.44
330,284.18
91
1,348.08
240.83
1,107.25
329,176.93
92
1,348.08
240.02
1,108.06
328,068.88
93
1,348.08
239.22
1,108.86
326,960.01
94
1,348.08
238.41
1,109.67
325,850.34
95
1,348.08
237.60
1,110.48
324,739.86
96
1,348.08
236.79
1,111.29
323,628.57
97
1,348.08
235.98
1,112.10
322,516.47
98
1,348.08
235.17
1,112.91
321,403.56
99
1,348.08
234.36
1,113.72
320,289.83
100
1,348.08
233.54
1,114.54
319,175.30
101
1,348.08
232.73
1,115.35
318,059.95
102
1,348.08
231.92
1,116.16
316,943.79
103
1,348.08
231.10
1,116.98
315,826.81
104
1,348.08
230.29
1,117.79
314,709.02
105
1,348.08
229.48
1,118.60
313,590.42
106
1,348.08
228.66
1,119.42
312,471.00
107
1,348.08
227.84
1,120.24
311,350.76
108
1,348.08
227.03
1,121.05
310,229.71
109
1,348.08
226.21
1,121.87
309,107.84
110
1,348.08
225.39
1,122.69
307,985.15
111
1,348.08
224.57
1,123.51
306,861.64
112
1,348.08
223.75
1,124.33
305,737.32
113
1,348.08
222.93
1,125.15
304,612.17
114
1,348.08
222.11
1,125.97
303,486.20
115
1,348.08
221.29
1,126.79
302,359.41
116
1,348.08
220.47
1,127.61
301,231.80
117
1,348.08
219.65
1,128.43
300,103.37
118
1,348.08
218.83
1,129.25
298,974.12
119
1,348.08
218.00
1,130.08
297,844.04
120
1,348.08
217.18
1,130.90
296,713.14
121
1,348.08
216.35
1,131.73
295,581.41
122
1,348.08
215.53
1,132.55
294,448.86
123
1,348.08
214.70
1,133.38
293,315.48
124
1,348.08
213.88
1,134.20
292,181.28
125
1,348.08
213.05
1,135.03
291,046.25
126
1,348.08
212.22
1,135.86
289,910.39
127
1,348.08
211.39
1,136.69
288,773.70
128
1,348.08
210.56
1,137.52
287,636.18
129
1,348.08
209.73
1,138.35
286,497.84
130
1,348.08
208.90
1,139.18
285,358.66
131
1,348.08
208.07
1,140.01
284,218.66
132
1,348.08
207.24
1,140.84
283,077.82
133
1,348.08
206.41
1,141.67
281,936.15
134
1,348.08
205.58
1,142.50
280,793.65
135
1,348.08
204.75
1,143.33
279,650.32
136
1,348.08
203.91
1,144.17
278,506.15
137
1,348.08
203.08
1,145.00
277,361.14
138
1,348.08
202.24
1,145.84
276,215.31
139
1,348.08
201.41
1,146.67
275,068.63
140
1,348.08
200.57
1,147.51
273,921.13
141
1,348.08
199.73
1,148.35
272,772.78
142
1,348.08
198.90
1,149.18
271,623.60
143
1,348.08
198.06
1,150.02
270,473.57
144
1,348.08
197.22
1,150.86
269,322.72
145
1,348.08
196.38
1,151.70
268,171.02
146
1,348.08
195.54
1,152.54
267,018.48
147
1,348.08
194.70
1,153.38
265,865.10
148
1,348.08
193.86
1,154.22
264,710.88
149
1,348.08
193.02
1,155.06
263,555.82
150
1,348.08
192.18
1,155.90
262,399.91
151
1,348.08
191.33
1,156.75
261,243.17
152
1,348.08
190.49
1,157.59
260,085.58
153
1,348.08
189.65
1,158.43
258,927.14
154
1,348.08
188.80
1,159.28
257,767.86
155
1,348.08
187.96
1,160.12
256,607.74
156
1,348.08
187.11
1,160.97
255,446.77
157
1,348.08
186.26
1,161.82
254,284.95
158
1,348.08
185.42
1,162.66
253,122.29
159
1,348.08
184.57
1,163.51
251,958.78
160
1,348.08
183.72
1,164.36
250,794.42
161
1,348.08
182.87
1,165.21
249,629.21
162
1,348.08
182.02
1,166.06
248,463.15
163
1,348.08
181.17
1,166.91
247,296.24
164
1,348.08
180.32
1,167.76
246,128.48
165
1,348.08
179.47
1,168.61
244,959.87
166
1,348.08
178.62
1,169.46
243,790.40
167
1,348.08
177.76
1,170.32
242,620.09
168
1,348.08
176.91
1,171.17
241,448.92
169
1,348.08
176.06
1,172.02
240,276.90
170
1,348.08
175.20
1,172.88
239,104.02
171
1,348.08
174.35
1,173.73
237,930.28
172
1,348.08
173.49
1,174.59
236,755.70
173
1,348.08
172.63
1,175.45
235,580.25
174
1,348.08
171.78
1,176.30
234,403.95
175
1,348.08
170.92
1,177.16
233,226.79
176
1,348.08
170.06
1,178.02
232,048.77
177
1,348.08
169.20
1,178.88
230,869.89
178
1,348.08
168.34
1,179.74
229,690.15
179
1,348.08
167.48
1,180.60
228,509.55
180
1,348.08
166.62
1,181.46
227,328.10
181
1,348.08
165.76
1,182.32
226,145.78
182
1,348.08
164.90
1,183.18
224,962.59
183
1,348.08
164.04
1,184.04
223,778.55
184
1,348.08
163.17
1,184.91
222,593.64
185
1,348.08
162.31
1,185.77
221,407.87
186
1,348.08
161.44
1,186.64
220,221.23
187
1,348.08
160.58
1,187.50
219,033.73
188
1,348.08
159.71
1,188.37
217,845.36
189
1,348.08
158.85
1,189.23
216,656.13
190
1,348.08
157.98
1,190.10
215,466.03
191
1,348.08
157.11
1,190.97
214,275.06
192
1,348.08
156.24
1,191.84
213,083.22
193
1,348.08
155.37
1,192.71
211,890.51
194
1,348.08
154.50
1,193.58
210,696.94
195
1,348.08
153.63
1,194.45
209,502.49
196
1,348.08
152.76
1,195.32
208,307.17
197
1,348.08
151.89
1,196.19
207,110.98
198
1,348.08
151.02
1,197.06
205,913.92
199
1,348.08
150.15
1,197.93
204,715.99
200
1,348.08
149.27
1,198.81
203,517.18
201
1,348.08
148.40
1,199.68
202,317.50
202
1,348.08
147.52
1,200.56
201,116.94
203
1,348.08
146.65
1,201.43
199,915.51
204
1,348.08
145.77
1,202.31
198,713.20
205
1,348.08
144.90
1,203.18
197,510.01
206
1,348.08
144.02
1,204.06
196,305.95
207
1,348.08
143.14
1,204.94
195,101.01
208
1,348.08
142.26
1,205.82
193,895.19
209
1,348.08
141.38
1,206.70
192,688.49
210
1,348.08
140.50
1,207.58
191,480.92
211
1,348.08
139.62
1,208.46
190,272.46
212
1,348.08
138.74
1,209.34
189,063.12
213
1,348.08
137.86
1,210.22
187,852.90
214
1,348.08
136.98
1,211.10
186,641.79
215
1,348.08
136.09
1,211.99
185,429.81
216
1,348.08
135.21
1,212.87
184,216.94
217
1,348.08
134.32
1,213.76
183,003.18
218
1,348.08
133.44
1,214.64
181,788.54
219
1,348.08
132.55
1,215.53
180,573.01
220
1,348.08
131.67
1,216.41
179,356.60
221
1,348.08
130.78
1,217.30
178,139.30
222
1,348.08
129.89
1,218.19
176,921.12
223
1,348.08
129.00
1,219.08
175,702.04
224
1,348.08
128.12
1,219.96
174,482.08
225
1,348.08
127.23
1,220.85
173,261.22
226
1,348.08
126.34
1,221.74
172,039.48
227
1,348.08
125.45
1,222.63
170,816.85
228
1,348.08
124.55
1,223.53
169,593.32
229
1,348.08
123.66
1,224.42
168,368.90
230
1,348.08
122.77
1,225.31
167,143.59
231
1,348.08
121.88
1,226.20
165,917.39
232
1,348.08
120.98
1,227.10
164,690.29
233
1,348.08
120.09
1,227.99
163,462.29
234
1,348.08
119.19
1,228.89
162,233.40
235
1,348.08
118.30
1,229.78
161,003.62
236
1,348.08
117.40
1,230.68
159,772.94
237
1,348.08
116.50
1,231.58
158,541.36
238
1,348.08
115.60
1,232.48
157,308.88
239
1,348.08
114.70
1,233.38
156,075.51
240
1,348.08
113.81
1,234.27
154,841.23
241
1,348.08
112.91
1,235.17
153,606.06
242
1,348.08
112.00
1,236.08
152,369.98
243
1,348.08
111.10
1,236.98
151,133.00
244
1,348.08
110.20
1,237.88
149,895.13
245
1,348.08
109.30
1,238.78
148,656.34
246
1,348.08
108.40
1,239.68
147,416.66
247
1,348.08
107.49
1,240.59
146,176.07
248
1,348.08
106.59
1,241.49
144,934.58
249
1,348.08
105.68
1,242.40
143,692.18
250
1,348.08
104.78
1,243.30
142,448.87
251
1,348.08
103.87
1,244.21
141,204.66
252
1,348.08
102.96
1,245.12
139,959.55
253
1,348.08
102.05
1,246.03
138,713.52
254
1,348.08
101.15
1,246.93
137,466.58
255
1,348.08
100.24
1,247.84
136,218.74
256
1,348.08
99.33
1,248.75
134,969.99
257
1,348.08
98.42
1,249.66
133,720.32
258
1,348.08
97.50
1,250.58
132,469.75
259
1,348.08
96.59
1,251.49
131,218.26
260
1,348.08
95.68
1,252.40
129,965.86
261
1,348.08
94.77
1,253.31
128,712.55
262
1,348.08
93.85
1,254.23
127,458.32
263
1,348.08
92.94
1,255.14
126,203.18
264
1,348.08
92.02
1,256.06
124,947.12
265
1,348.08
91.11
1,256.97
123,690.15
266
1,348.08
90.19
1,257.89
122,432.26
267
1,348.08
89.27
1,258.81
121,173.45
268
1,348.08
88.36
1,259.72
119,913.73
269
1,348.08
87.44
1,260.64
118,653.08
270
1,348.08
86.52
1,261.56
117,391.52
271
1,348.08
85.60
1,262.48
116,129.04
272
1,348.08
84.68
1,263.40
114,865.64
273
1,348.08
83.76
1,264.32
113,601.31
274
1,348.08
82.83
1,265.25
112,336.07
275
1,348.08
81.91
1,266.17
111,069.90
276
1,348.08
80.99
1,267.09
109,802.81
277
1,348.08
80.06
1,268.02
108,534.79
278
1,348.08
79.14
1,268.94
107,265.85
279
1,348.08
78.21
1,269.87
105,995.99
280
1,348.08
77.29
1,270.79
104,725.20
281
1,348.08
76.36
1,271.72
103,453.48
282
1,348.08
75.43
1,272.65
102,180.83
283
1,348.08
74.51
1,273.57
100,907.26
284
1,348.08
73.58
1,274.50
99,632.76
285
1,348.08
72.65
1,275.43
98,357.33
286
1,348.08
71.72
1,276.36
97,080.97
287
1,348.08
70.79
1,277.29
95,803.67
288
1,348.08
69.86
1,278.22
94,525.45
289
1,348.08
68.92
1,279.16
93,246.30
290
1,348.08
67.99
1,280.09
91,966.21
291
1,348.08
67.06
1,281.02
90,685.19
292
1,348.08
66.12
1,281.96
89,403.23
293
1,348.08
65.19
1,282.89
88,120.34
294
1,348.08
64.25
1,283.83
86,836.52
295
1,348.08
63.32
1,284.76
85,551.75
296
1,348.08
62.38
1,285.70
84,266.06
297
1,348.08
61.44
1,286.64
82,979.42
298
1,348.08
60.51
1,287.57
81,691.85
299
1,348.08
59.57
1,288.51
80,403.33
300
1,348.08
58.63
1,289.45
79,113.88
301
1,348.08
57.69
1,290.39
77,823.49
302
1,348.08
56.75
1,291.33
76,532.15
303
1,348.08
55.80
1,292.28
75,239.88
304
1,348.08
54.86
1,293.22
73,946.66
305
1,348.08
53.92
1,294.16
72,652.50
306
1,348.08
52.98
1,295.10
71,357.40
307
1,348.08
52.03
1,296.05
70,061.35
308
1,348.08
51.09
1,296.99
68,764.35
309
1,348.08
50.14
1,297.94
67,466.41
310
1,348.08
49.19
1,298.89
66,167.53
311
1,348.08
48.25
1,299.83
64,867.70
312
1,348.08
47.30
1,300.78
63,566.91
313
1,348.08
46.35
1,301.73
62,265.19
314
1,348.08
45.40
1,302.68
60,962.51
315
1,348.08
44.45
1,303.63
59,658.88
316
1,348.08
43.50
1,304.58
58,354.30
317
1,348.08
42.55
1,305.53
57,048.77
318
1,348.08
41.60
1,306.48
55,742.29
319
1,348.08
40.65
1,307.43
54,434.85
320
1,348.08
39.69
1,308.39
53,126.47
321
1,348.08
38.74
1,309.34
51,817.12
322
1,348.08
37.78
1,310.30
50,506.83
323
1,348.08
36.83
1,311.25
49,195.58
324
1,348.08
35.87
1,312.21
47,883.37
325
1,348.08
34.91
1,313.17
46,570.20
326
1,348.08
33.96
1,314.12
45,256.08
327
1,348.08
33.00
1,315.08
43,941.00
328
1,348.08
32.04
1,316.04
42,624.96
329
1,348.08
31.08
1,317.00
41,307.96
330
1,348.08
30.12
1,317.96
39,990.00
331
1,348.08
29.16
1,318.92
38,671.08
332
1,348.08
28.20
1,319.88
37,351.20
333
1,348.08
27.24
1,320.84
36,030.35
334
1,348.08
26.27
1,321.81
34,708.54
335
1,348.08
25.31
1,322.77
33,385.77
336
1,348.08
24.34
1,323.74
32,062.04
337
1,348.08
23.38
1,324.70
30,737.34
338
1,348.08
22.41
1,325.67
29,411.67
339
1,348.08
21.45
1,326.63
28,085.03
340
1,348.08
20.48
1,327.60
26,757.43
341
1,348.08
19.51
1,328.57
25,428.86
342
1,348.08
18.54
1,329.54
24,099.33
343
1,348.08
17.57
1,330.51
22,768.82
344
1,348.08
16.60
1,331.48
21,437.34
345
1,348.08
15.63
1,332.45
20,104.89
346
1,348.08
14.66
1,333.42
18,771.47
347
1,348.08
13.69
1,334.39
17,437.08
348
1,348.08
12.71
1,335.37
16,101.71
349
1,348.08
11.74
1,336.34
14,765.37
350
1,348.08
10.77
1,337.31
13,428.06
351
1,348.08
9.79
1,338.29
12,089.77
352
1,348.08
8.82
1,339.26
10,750.51
353
1,348.08
7.84
1,340.24
9,410.27
354
1,348.08
6.86
1,341.22
8,069.05
355
1,348.08
5.88
1,342.20
6,726.85
356
1,348.08
4.90
1,343.18
5,383.68
357
1,348.08
3.93
1,344.15
4,039.52
358
1,348.08
2.95
1,345.13
2,694.39
359
1,348.08
1.96
1,346.12
1,348.27
360
1,348.08
0.98
1,347.10
1.18
361
1.18
0.00
1.18
0.00
Totals
485,309.98
58,606.98
426,703.00

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