Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 2,340.64  
 

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
2,340.64
1,835.95
504.69
429,375.31
2
2,340.64
1,833.79
506.85
428,868.46
3
2,340.64
1,831.63
509.01
428,359.44
4
2,340.64
1,829.45
511.19
427,848.25
5
2,340.64
1,827.27
513.37
427,334.88
6
2,340.64
1,825.08
515.56
426,819.32
7
2,340.64
1,822.87
517.77
426,301.55
8
2,340.64
1,820.66
519.98
425,781.58
9
2,340.64
1,818.44
522.20
425,259.38
10
2,340.64
1,816.21
524.43
424,734.95
11
2,340.64
1,813.97
526.67
424,208.28
12
2,340.64
1,811.72
528.92
423,679.36
13
2,340.64
1,809.46
531.18
423,148.19
14
2,340.64
1,807.20
533.44
422,614.74
15
2,340.64
1,804.92
535.72
422,079.02
16
2,340.64
1,802.63
538.01
421,541.01
17
2,340.64
1,800.33
540.31
421,000.70
18
2,340.64
1,798.02
542.62
420,458.09
19
2,340.64
1,795.71
544.93
419,913.15
20
2,340.64
1,793.38
547.26
419,365.89
21
2,340.64
1,791.04
549.60
418,816.29
22
2,340.64
1,788.69
551.95
418,264.35
23
2,340.64
1,786.34
554.30
417,710.04
24
2,340.64
1,783.97
556.67
417,153.37
25
2,340.64
1,781.59
559.05
416,594.33
26
2,340.64
1,779.20
561.44
416,032.89
27
2,340.64
1,776.81
563.83
415,469.06
28
2,340.64
1,774.40
566.24
414,902.82
29
2,340.64
1,771.98
568.66
414,334.16
30
2,340.64
1,769.55
571.09
413,763.07
31
2,340.64
1,767.11
573.53
413,189.54
32
2,340.64
1,764.66
575.98
412,613.57
33
2,340.64
1,762.20
578.44
412,035.13
34
2,340.64
1,759.73
580.91
411,454.23
35
2,340.64
1,757.25
583.39
410,870.84
36
2,340.64
1,754.76
585.88
410,284.96
37
2,340.64
1,752.26
588.38
409,696.58
38
2,340.64
1,749.75
590.89
409,105.68
39
2,340.64
1,747.22
593.42
408,512.27
40
2,340.64
1,744.69
595.95
407,916.31
41
2,340.64
1,742.14
598.50
407,317.82
42
2,340.64
1,739.59
601.05
406,716.76
43
2,340.64
1,737.02
603.62
406,113.14
44
2,340.64
1,734.44
606.20
405,506.94
45
2,340.64
1,731.85
608.79
404,898.16
46
2,340.64
1,729.25
611.39
404,286.77
47
2,340.64
1,726.64
614.00
403,672.77
48
2,340.64
1,724.02
616.62
403,056.15
49
2,340.64
1,721.39
619.25
402,436.89
50
2,340.64
1,718.74
621.90
401,815.00
51
2,340.64
1,716.08
624.56
401,190.44
52
2,340.64
1,713.42
627.22
400,563.22
53
2,340.64
1,710.74
629.90
399,933.32
54
2,340.64
1,708.05
632.59
399,300.72
55
2,340.64
1,705.35
635.29
398,665.43
56
2,340.64
1,702.63
638.01
398,027.43
57
2,340.64
1,699.91
640.73
397,386.69
58
2,340.64
1,697.17
643.47
396,743.23
59
2,340.64
1,694.42
646.22
396,097.01
60
2,340.64
1,691.66
648.98
395,448.03
61
2,340.64
1,688.89
651.75
394,796.29
62
2,340.64
1,686.11
654.53
394,141.76
63
2,340.64
1,683.31
657.33
393,484.43
64
2,340.64
1,680.51
660.13
392,824.30
65
2,340.64
1,677.69
662.95
392,161.34
66
2,340.64
1,674.86
665.78
391,495.56
67
2,340.64
1,672.01
668.63
390,826.93
68
2,340.64
1,669.16
671.48
390,155.45
69
2,340.64
1,666.29
674.35
389,481.10
70
2,340.64
1,663.41
677.23
388,803.87
71
2,340.64
1,660.52
680.12
388,123.74
72
2,340.64
1,657.61
683.03
387,440.71
73
2,340.64
1,654.69
685.95
386,754.77
74
2,340.64
1,651.77
688.87
386,065.89
75
2,340.64
1,648.82
691.82
385,374.08
76
2,340.64
1,645.87
694.77
384,679.31
77
2,340.64
1,642.90
697.74
383,981.57
78
2,340.64
1,639.92
700.72
383,280.85
79
2,340.64
1,636.93
703.71
382,577.14
80
2,340.64
1,633.92
706.72
381,870.42
81
2,340.64
1,630.90
709.74
381,160.69
82
2,340.64
1,627.87
712.77
380,447.92
83
2,340.64
1,624.83
715.81
379,732.11
84
2,340.64
1,621.77
718.87
379,013.24
85
2,340.64
1,618.70
721.94
378,291.30
86
2,340.64
1,615.62
725.02
377,566.28
87
2,340.64
1,612.52
728.12
376,838.17
88
2,340.64
1,609.41
731.23
376,106.94
89
2,340.64
1,606.29
734.35
375,372.59
90
2,340.64
1,603.15
737.49
374,635.10
91
2,340.64
1,600.00
740.64
373,894.47
92
2,340.64
1,596.84
743.80
373,150.67
93
2,340.64
1,593.66
746.98
372,403.69
94
2,340.64
1,590.47
750.17
371,653.53
95
2,340.64
1,587.27
753.37
370,900.16
96
2,340.64
1,584.05
756.59
370,143.57
97
2,340.64
1,580.82
759.82
369,383.75
98
2,340.64
1,577.58
763.06
368,620.69
99
2,340.64
1,574.32
766.32
367,854.36
100
2,340.64
1,571.04
769.60
367,084.77
101
2,340.64
1,567.76
772.88
366,311.89
102
2,340.64
1,564.46
776.18
365,535.70
103
2,340.64
1,561.14
779.50
364,756.21
104
2,340.64
1,557.81
782.83
363,973.38
105
2,340.64
1,554.47
786.17
363,187.21
106
2,340.64
1,551.11
789.53
362,397.68
107
2,340.64
1,547.74
792.90
361,604.78
108
2,340.64
1,544.35
796.29
360,808.49
109
2,340.64
1,540.95
799.69
360,008.81
110
2,340.64
1,537.54
803.10
359,205.71
111
2,340.64
1,534.11
806.53
358,399.17
112
2,340.64
1,530.66
809.98
357,589.20
113
2,340.64
1,527.20
813.44
356,775.76
114
2,340.64
1,523.73
816.91
355,958.85
115
2,340.64
1,520.24
820.40
355,138.45
116
2,340.64
1,516.74
823.90
354,314.55
117
2,340.64
1,513.22
827.42
353,487.13
118
2,340.64
1,509.68
830.96
352,656.17
119
2,340.64
1,506.14
834.50
351,821.67
120
2,340.64
1,502.57
838.07
350,983.60
121
2,340.64
1,498.99
841.65
350,141.95
122
2,340.64
1,495.40
845.24
349,296.71
123
2,340.64
1,491.79
848.85
348,447.86
124
2,340.64
1,488.16
852.48
347,595.38
125
2,340.64
1,484.52
856.12
346,739.26
126
2,340.64
1,480.87
859.77
345,879.49
127
2,340.64
1,477.19
863.45
345,016.04
128
2,340.64
1,473.51
867.13
344,148.91
129
2,340.64
1,469.80
870.84
343,278.07
130
2,340.64
1,466.08
874.56
342,403.51
131
2,340.64
1,462.35
878.29
341,525.22
132
2,340.64
1,458.60
882.04
340,643.18
133
2,340.64
1,454.83
885.81
339,757.37
134
2,340.64
1,451.05
889.59
338,867.78
135
2,340.64
1,447.25
893.39
337,974.38
136
2,340.64
1,443.43
897.21
337,077.18
137
2,340.64
1,439.60
901.04
336,176.14
138
2,340.64
1,435.75
904.89
335,271.25
139
2,340.64
1,431.89
908.75
334,362.50
140
2,340.64
1,428.01
912.63
333,449.86
141
2,340.64
1,424.11
916.53
332,533.33
142
2,340.64
1,420.19
920.45
331,612.89
143
2,340.64
1,416.26
924.38
330,688.51
144
2,340.64
1,412.32
928.32
329,760.18
145
2,340.64
1,408.35
932.29
328,827.89
146
2,340.64
1,404.37
936.27
327,891.62
147
2,340.64
1,400.37
940.27
326,951.35
148
2,340.64
1,396.35
944.29
326,007.07
149
2,340.64
1,392.32
948.32
325,058.75
150
2,340.64
1,388.27
952.37
324,106.38
151
2,340.64
1,384.20
956.44
323,149.95
152
2,340.64
1,380.12
960.52
322,189.43
153
2,340.64
1,376.02
964.62
321,224.80
154
2,340.64
1,371.90
968.74
320,256.06
155
2,340.64
1,367.76
972.88
319,283.18
156
2,340.64
1,363.61
977.03
318,306.15
157
2,340.64
1,359.43
981.21
317,324.94
158
2,340.64
1,355.24
985.40
316,339.54
159
2,340.64
1,351.03
989.61
315,349.94
160
2,340.64
1,346.81
993.83
314,356.10
161
2,340.64
1,342.56
998.08
313,358.02
162
2,340.64
1,338.30
1,002.34
312,355.68
163
2,340.64
1,334.02
1,006.62
311,349.06
164
2,340.64
1,329.72
1,010.92
310,338.14
165
2,340.64
1,325.40
1,015.24
309,322.91
166
2,340.64
1,321.07
1,019.57
308,303.33
167
2,340.64
1,316.71
1,023.93
307,279.40
168
2,340.64
1,312.34
1,028.30
306,251.10
169
2,340.64
1,307.95
1,032.69
305,218.41
170
2,340.64
1,303.54
1,037.10
304,181.31
171
2,340.64
1,299.11
1,041.53
303,139.78
172
2,340.64
1,294.66
1,045.98
302,093.80
173
2,340.64
1,290.19
1,050.45
301,043.35
174
2,340.64
1,285.71
1,054.93
299,988.41
175
2,340.64
1,281.20
1,059.44
298,928.97
176
2,340.64
1,276.68
1,063.96
297,865.01
177
2,340.64
1,272.13
1,068.51
296,796.50
178
2,340.64
1,267.57
1,073.07
295,723.43
179
2,340.64
1,262.99
1,077.65
294,645.78
180
2,340.64
1,258.38
1,082.26
293,563.52
181
2,340.64
1,253.76
1,086.88
292,476.64
182
2,340.64
1,249.12
1,091.52
291,385.12
183
2,340.64
1,244.46
1,096.18
290,288.94
184
2,340.64
1,239.78
1,100.86
289,188.07
185
2,340.64
1,235.07
1,105.57
288,082.51
186
2,340.64
1,230.35
1,110.29
286,972.22
187
2,340.64
1,225.61
1,115.03
285,857.19
188
2,340.64
1,220.85
1,119.79
284,737.40
189
2,340.64
1,216.07
1,124.57
283,612.82
190
2,340.64
1,211.26
1,129.38
282,483.45
191
2,340.64
1,206.44
1,134.20
281,349.25
192
2,340.64
1,201.60
1,139.04
280,210.20
193
2,340.64
1,196.73
1,143.91
279,066.29
194
2,340.64
1,191.85
1,148.79
277,917.50
195
2,340.64
1,186.94
1,153.70
276,763.80
196
2,340.64
1,182.01
1,158.63
275,605.17
197
2,340.64
1,177.06
1,163.58
274,441.59
198
2,340.64
1,172.09
1,168.55
273,273.05
199
2,340.64
1,167.10
1,173.54
272,099.51
200
2,340.64
1,162.09
1,178.55
270,920.96
201
2,340.64
1,157.06
1,183.58
269,737.38
202
2,340.64
1,152.00
1,188.64
268,548.74
203
2,340.64
1,146.93
1,193.71
267,355.03
204
2,340.64
1,141.83
1,198.81
266,156.22
205
2,340.64
1,136.71
1,203.93
264,952.29
206
2,340.64
1,131.57
1,209.07
263,743.22
207
2,340.64
1,126.40
1,214.24
262,528.98
208
2,340.64
1,121.22
1,219.42
261,309.56
209
2,340.64
1,116.01
1,224.63
260,084.93
210
2,340.64
1,110.78
1,229.86
258,855.07
211
2,340.64
1,105.53
1,235.11
257,619.95
212
2,340.64
1,100.25
1,240.39
256,379.56
213
2,340.64
1,094.95
1,245.69
255,133.88
214
2,340.64
1,089.63
1,251.01
253,882.87
215
2,340.64
1,084.29
1,256.35
252,626.52
216
2,340.64
1,078.93
1,261.71
251,364.81
217
2,340.64
1,073.54
1,267.10
250,097.71
218
2,340.64
1,068.13
1,272.51
248,825.19
219
2,340.64
1,062.69
1,277.95
247,547.24
220
2,340.64
1,057.23
1,283.41
246,263.84
221
2,340.64
1,051.75
1,288.89
244,974.95
222
2,340.64
1,046.25
1,294.39
243,680.56
223
2,340.64
1,040.72
1,299.92
242,380.64
224
2,340.64
1,035.17
1,305.47
241,075.16
225
2,340.64
1,029.59
1,311.05
239,764.11
226
2,340.64
1,023.99
1,316.65
238,447.47
227
2,340.64
1,018.37
1,322.27
237,125.20
228
2,340.64
1,012.72
1,327.92
235,797.28
229
2,340.64
1,007.05
1,333.59
234,463.69
230
2,340.64
1,001.36
1,339.28
233,124.40
231
2,340.64
995.64
1,345.00
231,779.40
232
2,340.64
989.89
1,350.75
230,428.65
233
2,340.64
984.12
1,356.52
229,072.13
234
2,340.64
978.33
1,362.31
227,709.82
235
2,340.64
972.51
1,368.13
226,341.69
236
2,340.64
966.67
1,373.97
224,967.72
237
2,340.64
960.80
1,379.84
223,587.88
238
2,340.64
954.91
1,385.73
222,202.15
239
2,340.64
948.99
1,391.65
220,810.50
240
2,340.64
943.04
1,397.60
219,412.90
241
2,340.64
937.08
1,403.56
218,009.34
242
2,340.64
931.08
1,409.56
216,599.78
243
2,340.64
925.06
1,415.58
215,184.20
244
2,340.64
919.02
1,421.62
213,762.58
245
2,340.64
912.94
1,427.70
212,334.88
246
2,340.64
906.85
1,433.79
210,901.09
247
2,340.64
900.72
1,439.92
209,461.17
248
2,340.64
894.57
1,446.07
208,015.10
249
2,340.64
888.40
1,452.24
206,562.86
250
2,340.64
882.20
1,458.44
205,104.42
251
2,340.64
875.97
1,464.67
203,639.74
252
2,340.64
869.71
1,470.93
202,168.82
253
2,340.64
863.43
1,477.21
200,691.60
254
2,340.64
857.12
1,483.52
199,208.09
255
2,340.64
850.78
1,489.86
197,718.23
256
2,340.64
844.42
1,496.22
196,222.01
257
2,340.64
838.03
1,502.61
194,719.40
258
2,340.64
831.61
1,509.03
193,210.38
259
2,340.64
825.17
1,515.47
191,694.91
260
2,340.64
818.70
1,521.94
190,172.96
261
2,340.64
812.20
1,528.44
188,644.52
262
2,340.64
805.67
1,534.97
187,109.55
263
2,340.64
799.11
1,541.53
185,568.02
264
2,340.64
792.53
1,548.11
184,019.91
265
2,340.64
785.92
1,554.72
182,465.19
266
2,340.64
779.28
1,561.36
180,903.83
267
2,340.64
772.61
1,568.03
179,335.80
268
2,340.64
765.91
1,574.73
177,761.07
269
2,340.64
759.19
1,581.45
176,179.62
270
2,340.64
752.43
1,588.21
174,591.42
271
2,340.64
745.65
1,594.99
172,996.43
272
2,340.64
738.84
1,601.80
171,394.62
273
2,340.64
732.00
1,608.64
169,785.98
274
2,340.64
725.13
1,615.51
168,170.47
275
2,340.64
718.23
1,622.41
166,548.06
276
2,340.64
711.30
1,629.34
164,918.72
277
2,340.64
704.34
1,636.30
163,282.42
278
2,340.64
697.35
1,643.29
161,639.13
279
2,340.64
690.33
1,650.31
159,988.82
280
2,340.64
683.29
1,657.35
158,331.47
281
2,340.64
676.21
1,664.43
156,667.04
282
2,340.64
669.10
1,671.54
154,995.50
283
2,340.64
661.96
1,678.68
153,316.82
284
2,340.64
654.79
1,685.85
151,630.97
285
2,340.64
647.59
1,693.05
149,937.92
286
2,340.64
640.36
1,700.28
148,237.64
287
2,340.64
633.10
1,707.54
146,530.09
288
2,340.64
625.81
1,714.83
144,815.26
289
2,340.64
618.48
1,722.16
143,093.10
290
2,340.64
611.13
1,729.51
141,363.59
291
2,340.64
603.74
1,736.90
139,626.69
292
2,340.64
596.32
1,744.32
137,882.37
293
2,340.64
588.87
1,751.77
136,130.60
294
2,340.64
581.39
1,759.25
134,371.36
295
2,340.64
573.88
1,766.76
132,604.59
296
2,340.64
566.33
1,774.31
130,830.28
297
2,340.64
558.75
1,781.89
129,048.40
298
2,340.64
551.14
1,789.50
127,258.90
299
2,340.64
543.50
1,797.14
125,461.77
300
2,340.64
535.83
1,804.81
123,656.95
301
2,340.64
528.12
1,812.52
121,844.43
302
2,340.64
520.38
1,820.26
120,024.17
303
2,340.64
512.60
1,828.04
118,196.13
304
2,340.64
504.80
1,835.84
116,360.29
305
2,340.64
496.96
1,843.68
114,516.60
306
2,340.64
489.08
1,851.56
112,665.04
307
2,340.64
481.17
1,859.47
110,805.58
308
2,340.64
473.23
1,867.41
108,938.17
309
2,340.64
465.26
1,875.38
107,062.79
310
2,340.64
457.25
1,883.39
105,179.39
311
2,340.64
449.20
1,891.44
103,287.96
312
2,340.64
441.13
1,899.51
101,388.44
313
2,340.64
433.01
1,907.63
99,480.82
314
2,340.64
424.87
1,915.77
97,565.04
315
2,340.64
416.68
1,923.96
95,641.09
316
2,340.64
408.47
1,932.17
93,708.91
317
2,340.64
400.22
1,940.42
91,768.49
318
2,340.64
391.93
1,948.71
89,819.78
319
2,340.64
383.61
1,957.03
87,862.74
320
2,340.64
375.25
1,965.39
85,897.35
321
2,340.64
366.85
1,973.79
83,923.56
322
2,340.64
358.42
1,982.22
81,941.34
323
2,340.64
349.96
1,990.68
79,950.66
324
2,340.64
341.46
1,999.18
77,951.48
325
2,340.64
332.92
2,007.72
75,943.76
326
2,340.64
324.34
2,016.30
73,927.46
327
2,340.64
315.73
2,024.91
71,902.55
328
2,340.64
307.08
2,033.56
69,868.99
329
2,340.64
298.40
2,042.24
67,826.75
330
2,340.64
289.68
2,050.96
65,775.79
331
2,340.64
280.92
2,059.72
63,716.07
332
2,340.64
272.12
2,068.52
61,647.55
333
2,340.64
263.29
2,077.35
59,570.19
334
2,340.64
254.41
2,086.23
57,483.97
335
2,340.64
245.50
2,095.14
55,388.83
336
2,340.64
236.56
2,104.08
53,284.75
337
2,340.64
227.57
2,113.07
51,171.68
338
2,340.64
218.55
2,122.09
49,049.59
339
2,340.64
209.48
2,131.16
46,918.43
340
2,340.64
200.38
2,140.26
44,778.17
341
2,340.64
191.24
2,149.40
42,628.77
342
2,340.64
182.06
2,158.58
40,470.19
343
2,340.64
172.84
2,167.80
38,302.39
344
2,340.64
163.58
2,177.06
36,125.33
345
2,340.64
154.29
2,186.35
33,938.98
346
2,340.64
144.95
2,195.69
31,743.29
347
2,340.64
135.57
2,205.07
29,538.22
348
2,340.64
126.15
2,214.49
27,323.73
349
2,340.64
116.70
2,223.94
25,099.79
350
2,340.64
107.20
2,233.44
22,866.34
351
2,340.64
97.66
2,242.98
20,623.36
352
2,340.64
88.08
2,252.56
18,370.80
353
2,340.64
78.46
2,262.18
16,108.62
354
2,340.64
68.80
2,271.84
13,836.78
355
2,340.64
59.09
2,281.55
11,555.23
356
2,340.64
49.35
2,291.29
9,263.94
357
2,340.64
39.56
2,301.08
6,962.87
358
2,340.64
29.74
2,310.90
4,651.96
359
2,340.64
19.87
2,320.77
2,331.19
360
2,341.15
9.96
2,331.19
0.00
Totals
842,630.91
412,750.91
429,880.00

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