Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 2,101.13  
 

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
2,101.13
1,512.68
588.45
426,522.55
2
2,101.13
1,510.60
590.53
425,932.03
3
2,101.13
1,508.51
592.62
425,339.40
4
2,101.13
1,506.41
594.72
424,744.69
5
2,101.13
1,504.30
596.83
424,147.86
6
2,101.13
1,502.19
598.94
423,548.92
7
2,101.13
1,500.07
601.06
422,947.86
8
2,101.13
1,497.94
603.19
422,344.67
9
2,101.13
1,495.80
605.33
421,739.34
10
2,101.13
1,493.66
607.47
421,131.87
11
2,101.13
1,491.51
609.62
420,522.25
12
2,101.13
1,489.35
611.78
419,910.47
13
2,101.13
1,487.18
613.95
419,296.52
14
2,101.13
1,485.01
616.12
418,680.40
15
2,101.13
1,482.83
618.30
418,062.10
16
2,101.13
1,480.64
620.49
417,441.61
17
2,101.13
1,478.44
622.69
416,818.92
18
2,101.13
1,476.23
624.90
416,194.02
19
2,101.13
1,474.02
627.11
415,566.91
20
2,101.13
1,471.80
629.33
414,937.58
21
2,101.13
1,469.57
631.56
414,306.02
22
2,101.13
1,467.33
633.80
413,672.22
23
2,101.13
1,465.09
636.04
413,036.18
24
2,101.13
1,462.84
638.29
412,397.89
25
2,101.13
1,460.58
640.55
411,757.33
26
2,101.13
1,458.31
642.82
411,114.51
27
2,101.13
1,456.03
645.10
410,469.41
28
2,101.13
1,453.75
647.38
409,822.03
29
2,101.13
1,451.45
649.68
409,172.35
30
2,101.13
1,449.15
651.98
408,520.37
31
2,101.13
1,446.84
654.29
407,866.09
32
2,101.13
1,444.53
656.60
407,209.48
33
2,101.13
1,442.20
658.93
406,550.55
34
2,101.13
1,439.87
661.26
405,889.29
35
2,101.13
1,437.52
663.61
405,225.68
36
2,101.13
1,435.17
665.96
404,559.73
37
2,101.13
1,432.82
668.31
403,891.41
38
2,101.13
1,430.45
670.68
403,220.73
39
2,101.13
1,428.07
673.06
402,547.68
40
2,101.13
1,425.69
675.44
401,872.24
41
2,101.13
1,423.30
677.83
401,194.40
42
2,101.13
1,420.90
680.23
400,514.17
43
2,101.13
1,418.49
682.64
399,831.53
44
2,101.13
1,416.07
685.06
399,146.47
45
2,101.13
1,413.64
687.49
398,458.98
46
2,101.13
1,411.21
689.92
397,769.06
47
2,101.13
1,408.77
692.36
397,076.70
48
2,101.13
1,406.31
694.82
396,381.88
49
2,101.13
1,403.85
697.28
395,684.60
50
2,101.13
1,401.38
699.75
394,984.85
51
2,101.13
1,398.90
702.23
394,282.63
52
2,101.13
1,396.42
704.71
393,577.92
53
2,101.13
1,393.92
707.21
392,870.71
54
2,101.13
1,391.42
709.71
392,161.00
55
2,101.13
1,388.90
712.23
391,448.77
56
2,101.13
1,386.38
714.75
390,734.02
57
2,101.13
1,383.85
717.28
390,016.74
58
2,101.13
1,381.31
719.82
389,296.92
59
2,101.13
1,378.76
722.37
388,574.55
60
2,101.13
1,376.20
724.93
387,849.62
61
2,101.13
1,373.63
727.50
387,122.12
62
2,101.13
1,371.06
730.07
386,392.05
63
2,101.13
1,368.47
732.66
385,659.39
64
2,101.13
1,365.88
735.25
384,924.14
65
2,101.13
1,363.27
737.86
384,186.28
66
2,101.13
1,360.66
740.47
383,445.81
67
2,101.13
1,358.04
743.09
382,702.72
68
2,101.13
1,355.41
745.72
381,957.00
69
2,101.13
1,352.76
748.37
381,208.63
70
2,101.13
1,350.11
751.02
380,457.61
71
2,101.13
1,347.45
753.68
379,703.94
72
2,101.13
1,344.78
756.35
378,947.59
73
2,101.13
1,342.11
759.02
378,188.57
74
2,101.13
1,339.42
761.71
377,426.86
75
2,101.13
1,336.72
764.41
376,662.45
76
2,101.13
1,334.01
767.12
375,895.33
77
2,101.13
1,331.30
769.83
375,125.50
78
2,101.13
1,328.57
772.56
374,352.94
79
2,101.13
1,325.83
775.30
373,577.64
80
2,101.13
1,323.09
778.04
372,799.60
81
2,101.13
1,320.33
780.80
372,018.80
82
2,101.13
1,317.57
783.56
371,235.23
83
2,101.13
1,314.79
786.34
370,448.90
84
2,101.13
1,312.01
789.12
369,659.77
85
2,101.13
1,309.21
791.92
368,867.85
86
2,101.13
1,306.41
794.72
368,073.13
87
2,101.13
1,303.59
797.54
367,275.59
88
2,101.13
1,300.77
800.36
366,475.23
89
2,101.13
1,297.93
803.20
365,672.03
90
2,101.13
1,295.09
806.04
364,865.99
91
2,101.13
1,292.23
808.90
364,057.10
92
2,101.13
1,289.37
811.76
363,245.34
93
2,101.13
1,286.49
814.64
362,430.70
94
2,101.13
1,283.61
817.52
361,613.18
95
2,101.13
1,280.71
820.42
360,792.76
96
2,101.13
1,277.81
823.32
359,969.44
97
2,101.13
1,274.89
826.24
359,143.20
98
2,101.13
1,271.97
829.16
358,314.04
99
2,101.13
1,269.03
832.10
357,481.94
100
2,101.13
1,266.08
835.05
356,646.89
101
2,101.13
1,263.12
838.01
355,808.88
102
2,101.13
1,260.16
840.97
354,967.91
103
2,101.13
1,257.18
843.95
354,123.96
104
2,101.13
1,254.19
846.94
353,277.02
105
2,101.13
1,251.19
849.94
352,427.07
106
2,101.13
1,248.18
852.95
351,574.12
107
2,101.13
1,245.16
855.97
350,718.15
108
2,101.13
1,242.13
859.00
349,859.15
109
2,101.13
1,239.08
862.05
348,997.10
110
2,101.13
1,236.03
865.10
348,132.00
111
2,101.13
1,232.97
868.16
347,263.84
112
2,101.13
1,229.89
871.24
346,392.61
113
2,101.13
1,226.81
874.32
345,518.28
114
2,101.13
1,223.71
877.42
344,640.86
115
2,101.13
1,220.60
880.53
343,760.34
116
2,101.13
1,217.48
883.65
342,876.69
117
2,101.13
1,214.35
886.78
341,989.92
118
2,101.13
1,211.21
889.92
341,100.00
119
2,101.13
1,208.06
893.07
340,206.93
120
2,101.13
1,204.90
896.23
339,310.70
121
2,101.13
1,201.73
899.40
338,411.30
122
2,101.13
1,198.54
902.59
337,508.71
123
2,101.13
1,195.34
905.79
336,602.92
124
2,101.13
1,192.14
908.99
335,693.93
125
2,101.13
1,188.92
912.21
334,781.71
126
2,101.13
1,185.69
915.44
333,866.27
127
2,101.13
1,182.44
918.69
332,947.58
128
2,101.13
1,179.19
921.94
332,025.64
129
2,101.13
1,175.92
925.21
331,100.43
130
2,101.13
1,172.65
928.48
330,171.95
131
2,101.13
1,169.36
931.77
329,240.18
132
2,101.13
1,166.06
935.07
328,305.11
133
2,101.13
1,162.75
938.38
327,366.73
134
2,101.13
1,159.42
941.71
326,425.02
135
2,101.13
1,156.09
945.04
325,479.98
136
2,101.13
1,152.74
948.39
324,531.59
137
2,101.13
1,149.38
951.75
323,579.84
138
2,101.13
1,146.01
955.12
322,624.72
139
2,101.13
1,142.63
958.50
321,666.22
140
2,101.13
1,139.23
961.90
320,704.33
141
2,101.13
1,135.83
965.30
319,739.03
142
2,101.13
1,132.41
968.72
318,770.31
143
2,101.13
1,128.98
972.15
317,798.15
144
2,101.13
1,125.54
975.59
316,822.56
145
2,101.13
1,122.08
979.05
315,843.51
146
2,101.13
1,118.61
982.52
314,860.99
147
2,101.13
1,115.13
986.00
313,874.99
148
2,101.13
1,111.64
989.49
312,885.50
149
2,101.13
1,108.14
992.99
311,892.51
150
2,101.13
1,104.62
996.51
310,896.00
151
2,101.13
1,101.09
1,000.04
309,895.96
152
2,101.13
1,097.55
1,003.58
308,892.38
153
2,101.13
1,093.99
1,007.14
307,885.24
154
2,101.13
1,090.43
1,010.70
306,874.54
155
2,101.13
1,086.85
1,014.28
305,860.26
156
2,101.13
1,083.26
1,017.87
304,842.38
157
2,101.13
1,079.65
1,021.48
303,820.90
158
2,101.13
1,076.03
1,025.10
302,795.80
159
2,101.13
1,072.40
1,028.73
301,767.08
160
2,101.13
1,068.76
1,032.37
300,734.70
161
2,101.13
1,065.10
1,036.03
299,698.68
162
2,101.13
1,061.43
1,039.70
298,658.98
163
2,101.13
1,057.75
1,043.38
297,615.60
164
2,101.13
1,054.06
1,047.07
296,568.52
165
2,101.13
1,050.35
1,050.78
295,517.74
166
2,101.13
1,046.63
1,054.50
294,463.24
167
2,101.13
1,042.89
1,058.24
293,405.00
168
2,101.13
1,039.14
1,061.99
292,343.01
169
2,101.13
1,035.38
1,065.75
291,277.26
170
2,101.13
1,031.61
1,069.52
290,207.74
171
2,101.13
1,027.82
1,073.31
289,134.43
172
2,101.13
1,024.02
1,077.11
288,057.32
173
2,101.13
1,020.20
1,080.93
286,976.39
174
2,101.13
1,016.37
1,084.76
285,891.63
175
2,101.13
1,012.53
1,088.60
284,803.04
176
2,101.13
1,008.68
1,092.45
283,710.58
177
2,101.13
1,004.81
1,096.32
282,614.26
178
2,101.13
1,000.93
1,100.20
281,514.06
179
2,101.13
997.03
1,104.10
280,409.96
180
2,101.13
993.12
1,108.01
279,301.94
181
2,101.13
989.19
1,111.94
278,190.01
182
2,101.13
985.26
1,115.87
277,074.14
183
2,101.13
981.30
1,119.83
275,954.31
184
2,101.13
977.34
1,123.79
274,830.52
185
2,101.13
973.36
1,127.77
273,702.75
186
2,101.13
969.36
1,131.77
272,570.98
187
2,101.13
965.36
1,135.77
271,435.21
188
2,101.13
961.33
1,139.80
270,295.41
189
2,101.13
957.30
1,143.83
269,151.57
190
2,101.13
953.25
1,147.88
268,003.69
191
2,101.13
949.18
1,151.95
266,851.74
192
2,101.13
945.10
1,156.03
265,695.71
193
2,101.13
941.01
1,160.12
264,535.59
194
2,101.13
936.90
1,164.23
263,371.35
195
2,101.13
932.77
1,168.36
262,203.00
196
2,101.13
928.64
1,172.49
261,030.50
197
2,101.13
924.48
1,176.65
259,853.85
198
2,101.13
920.32
1,180.81
258,673.04
199
2,101.13
916.13
1,185.00
257,488.04
200
2,101.13
911.94
1,189.19
256,298.85
201
2,101.13
907.73
1,193.40
255,105.45
202
2,101.13
903.50
1,197.63
253,907.81
203
2,101.13
899.26
1,201.87
252,705.94
204
2,101.13
895.00
1,206.13
251,499.81
205
2,101.13
890.73
1,210.40
250,289.41
206
2,101.13
886.44
1,214.69
249,074.72
207
2,101.13
882.14
1,218.99
247,855.73
208
2,101.13
877.82
1,223.31
246,632.42
209
2,101.13
873.49
1,227.64
245,404.78
210
2,101.13
869.14
1,231.99
244,172.79
211
2,101.13
864.78
1,236.35
242,936.44
212
2,101.13
860.40
1,240.73
241,695.71
213
2,101.13
856.01
1,245.12
240,450.59
214
2,101.13
851.60
1,249.53
239,201.05
215
2,101.13
847.17
1,253.96
237,947.10
216
2,101.13
842.73
1,258.40
236,688.69
217
2,101.13
838.27
1,262.86
235,425.84
218
2,101.13
833.80
1,267.33
234,158.51
219
2,101.13
829.31
1,271.82
232,886.69
220
2,101.13
824.81
1,276.32
231,610.37
221
2,101.13
820.29
1,280.84
230,329.52
222
2,101.13
815.75
1,285.38
229,044.14
223
2,101.13
811.20
1,289.93
227,754.21
224
2,101.13
806.63
1,294.50
226,459.71
225
2,101.13
802.04
1,299.09
225,160.62
226
2,101.13
797.44
1,303.69
223,856.94
227
2,101.13
792.83
1,308.30
222,548.64
228
2,101.13
788.19
1,312.94
221,235.70
229
2,101.13
783.54
1,317.59
219,918.11
230
2,101.13
778.88
1,322.25
218,595.86
231
2,101.13
774.19
1,326.94
217,268.92
232
2,101.13
769.49
1,331.64
215,937.29
233
2,101.13
764.78
1,336.35
214,600.93
234
2,101.13
760.04
1,341.09
213,259.85
235
2,101.13
755.30
1,345.83
211,914.01
236
2,101.13
750.53
1,350.60
210,563.41
237
2,101.13
745.75
1,355.38
209,208.03
238
2,101.13
740.95
1,360.18
207,847.84
239
2,101.13
736.13
1,365.00
206,482.84
240
2,101.13
731.29
1,369.84
205,113.00
241
2,101.13
726.44
1,374.69
203,738.32
242
2,101.13
721.57
1,379.56
202,358.76
243
2,101.13
716.69
1,384.44
200,974.32
244
2,101.13
711.78
1,389.35
199,584.97
245
2,101.13
706.86
1,394.27
198,190.70
246
2,101.13
701.93
1,399.20
196,791.50
247
2,101.13
696.97
1,404.16
195,387.34
248
2,101.13
692.00
1,409.13
193,978.21
249
2,101.13
687.01
1,414.12
192,564.08
250
2,101.13
682.00
1,419.13
191,144.95
251
2,101.13
676.97
1,424.16
189,720.79
252
2,101.13
671.93
1,429.20
188,291.59
253
2,101.13
666.87
1,434.26
186,857.33
254
2,101.13
661.79
1,439.34
185,417.98
255
2,101.13
656.69
1,444.44
183,973.54
256
2,101.13
651.57
1,449.56
182,523.98
257
2,101.13
646.44
1,454.69
181,069.29
258
2,101.13
641.29
1,459.84
179,609.45
259
2,101.13
636.12
1,465.01
178,144.44
260
2,101.13
630.93
1,470.20
176,674.24
261
2,101.13
625.72
1,475.41
175,198.83
262
2,101.13
620.50
1,480.63
173,718.19
263
2,101.13
615.25
1,485.88
172,232.31
264
2,101.13
609.99
1,491.14
170,741.17
265
2,101.13
604.71
1,496.42
169,244.75
266
2,101.13
599.41
1,501.72
167,743.03
267
2,101.13
594.09
1,507.04
166,235.99
268
2,101.13
588.75
1,512.38
164,723.61
269
2,101.13
583.40
1,517.73
163,205.88
270
2,101.13
578.02
1,523.11
161,682.77
271
2,101.13
572.63
1,528.50
160,154.27
272
2,101.13
567.21
1,533.92
158,620.35
273
2,101.13
561.78
1,539.35
157,081.00
274
2,101.13
556.33
1,544.80
155,536.20
275
2,101.13
550.86
1,550.27
153,985.93
276
2,101.13
545.37
1,555.76
152,430.16
277
2,101.13
539.86
1,561.27
150,868.89
278
2,101.13
534.33
1,566.80
149,302.09
279
2,101.13
528.78
1,572.35
147,729.73
280
2,101.13
523.21
1,577.92
146,151.81
281
2,101.13
517.62
1,583.51
144,568.31
282
2,101.13
512.01
1,589.12
142,979.19
283
2,101.13
506.38
1,594.75
141,384.44
284
2,101.13
500.74
1,600.39
139,784.05
285
2,101.13
495.07
1,606.06
138,177.99
286
2,101.13
489.38
1,611.75
136,566.24
287
2,101.13
483.67
1,617.46
134,948.78
288
2,101.13
477.94
1,623.19
133,325.59
289
2,101.13
472.19
1,628.94
131,696.66
290
2,101.13
466.43
1,634.70
130,061.95
291
2,101.13
460.64
1,640.49
128,421.46
292
2,101.13
454.83
1,646.30
126,775.16
293
2,101.13
449.00
1,652.13
125,123.02
294
2,101.13
443.14
1,657.99
123,465.04
295
2,101.13
437.27
1,663.86
121,801.18
296
2,101.13
431.38
1,669.75
120,131.43
297
2,101.13
425.47
1,675.66
118,455.76
298
2,101.13
419.53
1,681.60
116,774.16
299
2,101.13
413.58
1,687.55
115,086.61
300
2,101.13
407.60
1,693.53
113,393.08
301
2,101.13
401.60
1,699.53
111,693.55
302
2,101.13
395.58
1,705.55
109,988.00
303
2,101.13
389.54
1,711.59
108,276.41
304
2,101.13
383.48
1,717.65
106,558.76
305
2,101.13
377.40
1,723.73
104,835.02
306
2,101.13
371.29
1,729.84
103,105.18
307
2,101.13
365.16
1,735.97
101,369.22
308
2,101.13
359.02
1,742.11
99,627.10
309
2,101.13
352.85
1,748.28
97,878.82
310
2,101.13
346.65
1,754.48
96,124.34
311
2,101.13
340.44
1,760.69
94,363.66
312
2,101.13
334.20
1,766.93
92,596.73
313
2,101.13
327.95
1,773.18
90,823.55
314
2,101.13
321.67
1,779.46
89,044.08
315
2,101.13
315.36
1,785.77
87,258.32
316
2,101.13
309.04
1,792.09
85,466.23
317
2,101.13
302.69
1,798.44
83,667.79
318
2,101.13
296.32
1,804.81
81,862.98
319
2,101.13
289.93
1,811.20
80,051.79
320
2,101.13
283.52
1,817.61
78,234.17
321
2,101.13
277.08
1,824.05
76,410.12
322
2,101.13
270.62
1,830.51
74,579.61
323
2,101.13
264.14
1,836.99
72,742.62
324
2,101.13
257.63
1,843.50
70,899.12
325
2,101.13
251.10
1,850.03
69,049.09
326
2,101.13
244.55
1,856.58
67,192.51
327
2,101.13
237.97
1,863.16
65,329.35
328
2,101.13
231.37
1,869.76
63,459.60
329
2,101.13
224.75
1,876.38
61,583.22
330
2,101.13
218.11
1,883.02
59,700.20
331
2,101.13
211.44
1,889.69
57,810.50
332
2,101.13
204.75
1,896.38
55,914.12
333
2,101.13
198.03
1,903.10
54,011.02
334
2,101.13
191.29
1,909.84
52,101.18
335
2,101.13
184.53
1,916.60
50,184.57
336
2,101.13
177.74
1,923.39
48,261.18
337
2,101.13
170.93
1,930.20
46,330.97
338
2,101.13
164.09
1,937.04
44,393.93
339
2,101.13
157.23
1,943.90
42,450.03
340
2,101.13
150.34
1,950.79
40,499.25
341
2,101.13
143.43
1,957.70
38,541.55
342
2,101.13
136.50
1,964.63
36,576.92
343
2,101.13
129.54
1,971.59
34,605.33
344
2,101.13
122.56
1,978.57
32,626.77
345
2,101.13
115.55
1,985.58
30,641.19
346
2,101.13
108.52
1,992.61
28,648.58
347
2,101.13
101.46
1,999.67
26,648.91
348
2,101.13
94.38
2,006.75
24,642.16
349
2,101.13
87.27
2,013.86
22,628.31
350
2,101.13
80.14
2,020.99
20,607.32
351
2,101.13
72.98
2,028.15
18,579.18
352
2,101.13
65.80
2,035.33
16,543.85
353
2,101.13
58.59
2,042.54
14,501.31
354
2,101.13
51.36
2,049.77
12,451.54
355
2,101.13
44.10
2,057.03
10,394.51
356
2,101.13
36.81
2,064.32
8,330.19
357
2,101.13
29.50
2,071.63
6,258.56
358
2,101.13
22.17
2,078.96
4,179.60
359
2,101.13
14.80
2,086.33
2,093.27
360
2,100.69
7.41
2,093.27
0.00
Totals
756,406.36
329,295.36
427,111.00

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