Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,350.30  
 

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
1,350.30
311.65
1,038.65
426,366.35
2
1,350.30
310.89
1,039.41
425,326.94
3
1,350.30
310.13
1,040.17
424,286.78
4
1,350.30
309.38
1,040.92
423,245.85
5
1,350.30
308.62
1,041.68
422,204.17
6
1,350.30
307.86
1,042.44
421,161.73
7
1,350.30
307.10
1,043.20
420,118.52
8
1,350.30
306.34
1,043.96
419,074.56
9
1,350.30
305.58
1,044.72
418,029.83
10
1,350.30
304.81
1,045.49
416,984.35
11
1,350.30
304.05
1,046.25
415,938.10
12
1,350.30
303.29
1,047.01
414,891.09
13
1,350.30
302.52
1,047.78
413,843.31
14
1,350.30
301.76
1,048.54
412,794.77
15
1,350.30
301.00
1,049.30
411,745.47
16
1,350.30
300.23
1,050.07
410,695.40
17
1,350.30
299.47
1,050.83
409,644.57
18
1,350.30
298.70
1,051.60
408,592.96
19
1,350.30
297.93
1,052.37
407,540.60
20
1,350.30
297.17
1,053.13
406,487.46
21
1,350.30
296.40
1,053.90
405,433.56
22
1,350.30
295.63
1,054.67
404,378.89
23
1,350.30
294.86
1,055.44
403,323.45
24
1,350.30
294.09
1,056.21
402,267.24
25
1,350.30
293.32
1,056.98
401,210.26
26
1,350.30
292.55
1,057.75
400,152.51
27
1,350.30
291.78
1,058.52
399,093.98
28
1,350.30
291.01
1,059.29
398,034.69
29
1,350.30
290.23
1,060.07
396,974.62
30
1,350.30
289.46
1,060.84
395,913.78
31
1,350.30
288.69
1,061.61
394,852.17
32
1,350.30
287.91
1,062.39
393,789.78
33
1,350.30
287.14
1,063.16
392,726.62
34
1,350.30
286.36
1,063.94
391,662.69
35
1,350.30
285.59
1,064.71
390,597.97
36
1,350.30
284.81
1,065.49
389,532.48
37
1,350.30
284.03
1,066.27
388,466.22
38
1,350.30
283.26
1,067.04
387,399.18
39
1,350.30
282.48
1,067.82
386,331.35
40
1,350.30
281.70
1,068.60
385,262.75
41
1,350.30
280.92
1,069.38
384,193.37
42
1,350.30
280.14
1,070.16
383,123.22
43
1,350.30
279.36
1,070.94
382,052.28
44
1,350.30
278.58
1,071.72
380,980.56
45
1,350.30
277.80
1,072.50
379,908.05
46
1,350.30
277.02
1,073.28
378,834.77
47
1,350.30
276.23
1,074.07
377,760.70
48
1,350.30
275.45
1,074.85
376,685.85
49
1,350.30
274.67
1,075.63
375,610.22
50
1,350.30
273.88
1,076.42
374,533.80
51
1,350.30
273.10
1,077.20
373,456.60
52
1,350.30
272.31
1,077.99
372,378.61
53
1,350.30
271.53
1,078.77
371,299.84
54
1,350.30
270.74
1,079.56
370,220.28
55
1,350.30
269.95
1,080.35
369,139.93
56
1,350.30
269.16
1,081.14
368,058.80
57
1,350.30
268.38
1,081.92
366,976.87
58
1,350.30
267.59
1,082.71
365,894.16
59
1,350.30
266.80
1,083.50
364,810.66
60
1,350.30
266.01
1,084.29
363,726.37
61
1,350.30
265.22
1,085.08
362,641.28
62
1,350.30
264.43
1,085.87
361,555.41
63
1,350.30
263.63
1,086.67
360,468.74
64
1,350.30
262.84
1,087.46
359,381.28
65
1,350.30
262.05
1,088.25
358,293.03
66
1,350.30
261.26
1,089.04
357,203.99
67
1,350.30
260.46
1,089.84
356,114.15
68
1,350.30
259.67
1,090.63
355,023.52
69
1,350.30
258.87
1,091.43
353,932.09
70
1,350.30
258.08
1,092.22
352,839.86
71
1,350.30
257.28
1,093.02
351,746.84
72
1,350.30
256.48
1,093.82
350,653.02
73
1,350.30
255.68
1,094.62
349,558.41
74
1,350.30
254.89
1,095.41
348,462.99
75
1,350.30
254.09
1,096.21
347,366.78
76
1,350.30
253.29
1,097.01
346,269.77
77
1,350.30
252.49
1,097.81
345,171.96
78
1,350.30
251.69
1,098.61
344,073.35
79
1,350.30
250.89
1,099.41
342,973.93
80
1,350.30
250.09
1,100.21
341,873.72
81
1,350.30
249.28
1,101.02
340,772.70
82
1,350.30
248.48
1,101.82
339,670.88
83
1,350.30
247.68
1,102.62
338,568.26
84
1,350.30
246.87
1,103.43
337,464.83
85
1,350.30
246.07
1,104.23
336,360.60
86
1,350.30
245.26
1,105.04
335,255.56
87
1,350.30
244.46
1,105.84
334,149.72
88
1,350.30
243.65
1,106.65
333,043.07
89
1,350.30
242.84
1,107.46
331,935.61
90
1,350.30
242.04
1,108.26
330,827.35
91
1,350.30
241.23
1,109.07
329,718.28
92
1,350.30
240.42
1,109.88
328,608.40
93
1,350.30
239.61
1,110.69
327,497.71
94
1,350.30
238.80
1,111.50
326,386.21
95
1,350.30
237.99
1,112.31
325,273.90
96
1,350.30
237.18
1,113.12
324,160.78
97
1,350.30
236.37
1,113.93
323,046.85
98
1,350.30
235.55
1,114.75
321,932.10
99
1,350.30
234.74
1,115.56
320,816.54
100
1,350.30
233.93
1,116.37
319,700.17
101
1,350.30
233.11
1,117.19
318,582.99
102
1,350.30
232.30
1,118.00
317,464.99
103
1,350.30
231.48
1,118.82
316,346.17
104
1,350.30
230.67
1,119.63
315,226.54
105
1,350.30
229.85
1,120.45
314,106.09
106
1,350.30
229.04
1,121.26
312,984.83
107
1,350.30
228.22
1,122.08
311,862.75
108
1,350.30
227.40
1,122.90
310,739.85
109
1,350.30
226.58
1,123.72
309,616.13
110
1,350.30
225.76
1,124.54
308,491.59
111
1,350.30
224.94
1,125.36
307,366.23
112
1,350.30
224.12
1,126.18
306,240.05
113
1,350.30
223.30
1,127.00
305,113.05
114
1,350.30
222.48
1,127.82
303,985.23
115
1,350.30
221.66
1,128.64
302,856.59
116
1,350.30
220.83
1,129.47
301,727.12
117
1,350.30
220.01
1,130.29
300,596.83
118
1,350.30
219.19
1,131.11
299,465.71
119
1,350.30
218.36
1,131.94
298,333.77
120
1,350.30
217.54
1,132.76
297,201.01
121
1,350.30
216.71
1,133.59
296,067.42
122
1,350.30
215.88
1,134.42
294,933.00
123
1,350.30
215.06
1,135.24
293,797.76
124
1,350.30
214.23
1,136.07
292,661.68
125
1,350.30
213.40
1,136.90
291,524.78
126
1,350.30
212.57
1,137.73
290,387.05
127
1,350.30
211.74
1,138.56
289,248.49
128
1,350.30
210.91
1,139.39
288,109.10
129
1,350.30
210.08
1,140.22
286,968.88
130
1,350.30
209.25
1,141.05
285,827.83
131
1,350.30
208.42
1,141.88
284,685.95
132
1,350.30
207.58
1,142.72
283,543.23
133
1,350.30
206.75
1,143.55
282,399.68
134
1,350.30
205.92
1,144.38
281,255.30
135
1,350.30
205.08
1,145.22
280,110.08
136
1,350.30
204.25
1,146.05
278,964.03
137
1,350.30
203.41
1,146.89
277,817.14
138
1,350.30
202.57
1,147.73
276,669.41
139
1,350.30
201.74
1,148.56
275,520.85
140
1,350.30
200.90
1,149.40
274,371.45
141
1,350.30
200.06
1,150.24
273,221.21
142
1,350.30
199.22
1,151.08
272,070.14
143
1,350.30
198.38
1,151.92
270,918.22
144
1,350.30
197.54
1,152.76
269,765.47
145
1,350.30
196.70
1,153.60
268,611.87
146
1,350.30
195.86
1,154.44
267,457.43
147
1,350.30
195.02
1,155.28
266,302.16
148
1,350.30
194.18
1,156.12
265,146.03
149
1,350.30
193.34
1,156.96
263,989.07
150
1,350.30
192.49
1,157.81
262,831.26
151
1,350.30
191.65
1,158.65
261,672.61
152
1,350.30
190.80
1,159.50
260,513.11
153
1,350.30
189.96
1,160.34
259,352.77
154
1,350.30
189.11
1,161.19
258,191.58
155
1,350.30
188.26
1,162.04
257,029.55
156
1,350.30
187.42
1,162.88
255,866.66
157
1,350.30
186.57
1,163.73
254,702.93
158
1,350.30
185.72
1,164.58
253,538.35
159
1,350.30
184.87
1,165.43
252,372.93
160
1,350.30
184.02
1,166.28
251,206.65
161
1,350.30
183.17
1,167.13
250,039.52
162
1,350.30
182.32
1,167.98
248,871.54
163
1,350.30
181.47
1,168.83
247,702.71
164
1,350.30
180.62
1,169.68
246,533.02
165
1,350.30
179.76
1,170.54
245,362.49
166
1,350.30
178.91
1,171.39
244,191.10
167
1,350.30
178.06
1,172.24
243,018.85
168
1,350.30
177.20
1,173.10
241,845.76
169
1,350.30
176.35
1,173.95
240,671.80
170
1,350.30
175.49
1,174.81
239,496.99
171
1,350.30
174.63
1,175.67
238,321.32
172
1,350.30
173.78
1,176.52
237,144.80
173
1,350.30
172.92
1,177.38
235,967.42
174
1,350.30
172.06
1,178.24
234,789.18
175
1,350.30
171.20
1,179.10
233,610.08
176
1,350.30
170.34
1,179.96
232,430.12
177
1,350.30
169.48
1,180.82
231,249.30
178
1,350.30
168.62
1,181.68
230,067.62
179
1,350.30
167.76
1,182.54
228,885.08
180
1,350.30
166.90
1,183.40
227,701.67
181
1,350.30
166.03
1,184.27
226,517.40
182
1,350.30
165.17
1,185.13
225,332.27
183
1,350.30
164.30
1,186.00
224,146.28
184
1,350.30
163.44
1,186.86
222,959.42
185
1,350.30
162.57
1,187.73
221,771.69
186
1,350.30
161.71
1,188.59
220,583.10
187
1,350.30
160.84
1,189.46
219,393.64
188
1,350.30
159.97
1,190.33
218,203.32
189
1,350.30
159.11
1,191.19
217,012.12
190
1,350.30
158.24
1,192.06
215,820.06
191
1,350.30
157.37
1,192.93
214,627.13
192
1,350.30
156.50
1,193.80
213,433.33
193
1,350.30
155.63
1,194.67
212,238.66
194
1,350.30
154.76
1,195.54
211,043.12
195
1,350.30
153.89
1,196.41
209,846.70
196
1,350.30
153.01
1,197.29
208,649.41
197
1,350.30
152.14
1,198.16
207,451.25
198
1,350.30
151.27
1,199.03
206,252.22
199
1,350.30
150.39
1,199.91
205,052.31
200
1,350.30
149.52
1,200.78
203,851.53
201
1,350.30
148.64
1,201.66
202,649.87
202
1,350.30
147.77
1,202.53
201,447.34
203
1,350.30
146.89
1,203.41
200,243.93
204
1,350.30
146.01
1,204.29
199,039.64
205
1,350.30
145.13
1,205.17
197,834.47
206
1,350.30
144.25
1,206.05
196,628.43
207
1,350.30
143.37
1,206.93
195,421.50
208
1,350.30
142.49
1,207.81
194,213.70
209
1,350.30
141.61
1,208.69
193,005.01
210
1,350.30
140.73
1,209.57
191,795.44
211
1,350.30
139.85
1,210.45
190,584.99
212
1,350.30
138.97
1,211.33
189,373.66
213
1,350.30
138.08
1,212.22
188,161.45
214
1,350.30
137.20
1,213.10
186,948.35
215
1,350.30
136.32
1,213.98
185,734.36
216
1,350.30
135.43
1,214.87
184,519.49
217
1,350.30
134.55
1,215.75
183,303.74
218
1,350.30
133.66
1,216.64
182,087.10
219
1,350.30
132.77
1,217.53
180,869.57
220
1,350.30
131.88
1,218.42
179,651.16
221
1,350.30
131.00
1,219.30
178,431.85
222
1,350.30
130.11
1,220.19
177,211.66
223
1,350.30
129.22
1,221.08
175,990.57
224
1,350.30
128.33
1,221.97
174,768.60
225
1,350.30
127.44
1,222.86
173,545.74
226
1,350.30
126.54
1,223.76
172,321.98
227
1,350.30
125.65
1,224.65
171,097.33
228
1,350.30
124.76
1,225.54
169,871.79
229
1,350.30
123.86
1,226.44
168,645.35
230
1,350.30
122.97
1,227.33
167,418.03
231
1,350.30
122.08
1,228.22
166,189.80
232
1,350.30
121.18
1,229.12
164,960.68
233
1,350.30
120.28
1,230.02
163,730.66
234
1,350.30
119.39
1,230.91
162,499.75
235
1,350.30
118.49
1,231.81
161,267.94
236
1,350.30
117.59
1,232.71
160,035.23
237
1,350.30
116.69
1,233.61
158,801.62
238
1,350.30
115.79
1,234.51
157,567.12
239
1,350.30
114.89
1,235.41
156,331.71
240
1,350.30
113.99
1,236.31
155,095.40
241
1,350.30
113.09
1,237.21
153,858.19
242
1,350.30
112.19
1,238.11
152,620.08
243
1,350.30
111.29
1,239.01
151,381.07
244
1,350.30
110.38
1,239.92
150,141.15
245
1,350.30
109.48
1,240.82
148,900.33
246
1,350.30
108.57
1,241.73
147,658.60
247
1,350.30
107.67
1,242.63
146,415.97
248
1,350.30
106.76
1,243.54
145,172.43
249
1,350.30
105.85
1,244.45
143,927.98
250
1,350.30
104.95
1,245.35
142,682.63
251
1,350.30
104.04
1,246.26
141,436.37
252
1,350.30
103.13
1,247.17
140,189.20
253
1,350.30
102.22
1,248.08
138,941.12
254
1,350.30
101.31
1,248.99
137,692.13
255
1,350.30
100.40
1,249.90
136,442.23
256
1,350.30
99.49
1,250.81
135,191.42
257
1,350.30
98.58
1,251.72
133,939.70
258
1,350.30
97.66
1,252.64
132,687.06
259
1,350.30
96.75
1,253.55
131,433.52
260
1,350.30
95.84
1,254.46
130,179.05
261
1,350.30
94.92
1,255.38
128,923.68
262
1,350.30
94.01
1,256.29
127,667.38
263
1,350.30
93.09
1,257.21
126,410.17
264
1,350.30
92.17
1,258.13
125,152.05
265
1,350.30
91.26
1,259.04
123,893.00
266
1,350.30
90.34
1,259.96
122,633.04
267
1,350.30
89.42
1,260.88
121,372.16
268
1,350.30
88.50
1,261.80
120,110.36
269
1,350.30
87.58
1,262.72
118,847.64
270
1,350.30
86.66
1,263.64
117,584.00
271
1,350.30
85.74
1,264.56
116,319.44
272
1,350.30
84.82
1,265.48
115,053.96
273
1,350.30
83.89
1,266.41
113,787.55
274
1,350.30
82.97
1,267.33
112,520.22
275
1,350.30
82.05
1,268.25
111,251.97
276
1,350.30
81.12
1,269.18
109,982.79
277
1,350.30
80.20
1,270.10
108,712.68
278
1,350.30
79.27
1,271.03
107,441.65
279
1,350.30
78.34
1,271.96
106,169.70
280
1,350.30
77.42
1,272.88
104,896.81
281
1,350.30
76.49
1,273.81
103,623.00
282
1,350.30
75.56
1,274.74
102,348.26
283
1,350.30
74.63
1,275.67
101,072.59
284
1,350.30
73.70
1,276.60
99,795.99
285
1,350.30
72.77
1,277.53
98,518.45
286
1,350.30
71.84
1,278.46
97,239.99
287
1,350.30
70.90
1,279.40
95,960.59
288
1,350.30
69.97
1,280.33
94,680.26
289
1,350.30
69.04
1,281.26
93,399.00
290
1,350.30
68.10
1,282.20
92,116.81
291
1,350.30
67.17
1,283.13
90,833.67
292
1,350.30
66.23
1,284.07
89,549.61
293
1,350.30
65.30
1,285.00
88,264.60
294
1,350.30
64.36
1,285.94
86,978.66
295
1,350.30
63.42
1,286.88
85,691.79
296
1,350.30
62.48
1,287.82
84,403.97
297
1,350.30
61.54
1,288.76
83,115.21
298
1,350.30
60.60
1,289.70
81,825.52
299
1,350.30
59.66
1,290.64
80,534.88
300
1,350.30
58.72
1,291.58
79,243.31
301
1,350.30
57.78
1,292.52
77,950.79
302
1,350.30
56.84
1,293.46
76,657.33
303
1,350.30
55.90
1,294.40
75,362.92
304
1,350.30
54.95
1,295.35
74,067.58
305
1,350.30
54.01
1,296.29
72,771.28
306
1,350.30
53.06
1,297.24
71,474.05
307
1,350.30
52.12
1,298.18
70,175.86
308
1,350.30
51.17
1,299.13
68,876.73
309
1,350.30
50.22
1,300.08
67,576.65
310
1,350.30
49.27
1,301.03
66,275.63
311
1,350.30
48.33
1,301.97
64,973.65
312
1,350.30
47.38
1,302.92
63,670.73
313
1,350.30
46.43
1,303.87
62,366.86
314
1,350.30
45.48
1,304.82
61,062.03
315
1,350.30
44.52
1,305.78
59,756.26
316
1,350.30
43.57
1,306.73
58,449.53
317
1,350.30
42.62
1,307.68
57,141.85
318
1,350.30
41.67
1,308.63
55,833.22
319
1,350.30
40.71
1,309.59
54,523.63
320
1,350.30
39.76
1,310.54
53,213.08
321
1,350.30
38.80
1,311.50
51,901.59
322
1,350.30
37.84
1,312.46
50,589.13
323
1,350.30
36.89
1,313.41
49,275.72
324
1,350.30
35.93
1,314.37
47,961.35
325
1,350.30
34.97
1,315.33
46,646.02
326
1,350.30
34.01
1,316.29
45,329.73
327
1,350.30
33.05
1,317.25
44,012.49
328
1,350.30
32.09
1,318.21
42,694.28
329
1,350.30
31.13
1,319.17
41,375.11
330
1,350.30
30.17
1,320.13
40,054.98
331
1,350.30
29.21
1,321.09
38,733.89
332
1,350.30
28.24
1,322.06
37,411.83
333
1,350.30
27.28
1,323.02
36,088.81
334
1,350.30
26.31
1,323.99
34,764.82
335
1,350.30
25.35
1,324.95
33,439.87
336
1,350.30
24.38
1,325.92
32,113.96
337
1,350.30
23.42
1,326.88
30,787.07
338
1,350.30
22.45
1,327.85
29,459.22
339
1,350.30
21.48
1,328.82
28,130.40
340
1,350.30
20.51
1,329.79
26,800.61
341
1,350.30
19.54
1,330.76
25,469.86
342
1,350.30
18.57
1,331.73
24,138.13
343
1,350.30
17.60
1,332.70
22,805.43
344
1,350.30
16.63
1,333.67
21,471.76
345
1,350.30
15.66
1,334.64
20,137.11
346
1,350.30
14.68
1,335.62
18,801.50
347
1,350.30
13.71
1,336.59
17,464.91
348
1,350.30
12.73
1,337.57
16,127.34
349
1,350.30
11.76
1,338.54
14,788.80
350
1,350.30
10.78
1,339.52
13,449.28
351
1,350.30
9.81
1,340.49
12,108.79
352
1,350.30
8.83
1,341.47
10,767.32
353
1,350.30
7.85
1,342.45
9,424.87
354
1,350.30
6.87
1,343.43
8,081.44
355
1,350.30
5.89
1,344.41
6,737.04
356
1,350.30
4.91
1,345.39
5,391.65
357
1,350.30
3.93
1,346.37
4,045.28
358
1,350.30
2.95
1,347.35
2,697.93
359
1,350.30
1.97
1,348.33
1,349.60
360
1,350.58
0.98
1,349.60
0.00
Totals
486,108.28
58,703.28
427,405.00

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