Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,361.98  
 

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
1,361.98
314.35
1,047.63
430,054.37
2
1,361.98
313.58
1,048.40
429,005.97
3
1,361.98
312.82
1,049.16
427,956.80
4
1,361.98
312.05
1,049.93
426,906.88
5
1,361.98
311.29
1,050.69
425,856.18
6
1,361.98
310.52
1,051.46
424,804.72
7
1,361.98
309.75
1,052.23
423,752.50
8
1,361.98
308.99
1,052.99
422,699.50
9
1,361.98
308.22
1,053.76
421,645.74
10
1,361.98
307.45
1,054.53
420,591.21
11
1,361.98
306.68
1,055.30
419,535.91
12
1,361.98
305.91
1,056.07
418,479.84
13
1,361.98
305.14
1,056.84
417,423.00
14
1,361.98
304.37
1,057.61
416,365.39
15
1,361.98
303.60
1,058.38
415,307.01
16
1,361.98
302.83
1,059.15
414,247.86
17
1,361.98
302.06
1,059.92
413,187.94
18
1,361.98
301.28
1,060.70
412,127.24
19
1,361.98
300.51
1,061.47
411,065.77
20
1,361.98
299.74
1,062.24
410,003.53
21
1,361.98
298.96
1,063.02
408,940.51
22
1,361.98
298.19
1,063.79
407,876.71
23
1,361.98
297.41
1,064.57
406,812.14
24
1,361.98
296.63
1,065.35
405,746.80
25
1,361.98
295.86
1,066.12
404,680.67
26
1,361.98
295.08
1,066.90
403,613.77
27
1,361.98
294.30
1,067.68
402,546.10
28
1,361.98
293.52
1,068.46
401,477.64
29
1,361.98
292.74
1,069.24
400,408.40
30
1,361.98
291.96
1,070.02
399,338.39
31
1,361.98
291.18
1,070.80
398,267.59
32
1,361.98
290.40
1,071.58
397,196.01
33
1,361.98
289.62
1,072.36
396,123.66
34
1,361.98
288.84
1,073.14
395,050.52
35
1,361.98
288.06
1,073.92
393,976.59
36
1,361.98
287.27
1,074.71
392,901.89
37
1,361.98
286.49
1,075.49
391,826.40
38
1,361.98
285.71
1,076.27
390,750.13
39
1,361.98
284.92
1,077.06
389,673.07
40
1,361.98
284.14
1,077.84
388,595.23
41
1,361.98
283.35
1,078.63
387,516.60
42
1,361.98
282.56
1,079.42
386,437.18
43
1,361.98
281.78
1,080.20
385,356.98
44
1,361.98
280.99
1,080.99
384,275.99
45
1,361.98
280.20
1,081.78
383,194.21
46
1,361.98
279.41
1,082.57
382,111.64
47
1,361.98
278.62
1,083.36
381,028.28
48
1,361.98
277.83
1,084.15
379,944.14
49
1,361.98
277.04
1,084.94
378,859.20
50
1,361.98
276.25
1,085.73
377,773.47
51
1,361.98
275.46
1,086.52
376,686.95
52
1,361.98
274.67
1,087.31
375,599.64
53
1,361.98
273.87
1,088.11
374,511.53
54
1,361.98
273.08
1,088.90
373,422.63
55
1,361.98
272.29
1,089.69
372,332.94
56
1,361.98
271.49
1,090.49
371,242.45
57
1,361.98
270.70
1,091.28
370,151.17
58
1,361.98
269.90
1,092.08
369,059.09
59
1,361.98
269.11
1,092.87
367,966.22
60
1,361.98
268.31
1,093.67
366,872.55
61
1,361.98
267.51
1,094.47
365,778.08
62
1,361.98
266.71
1,095.27
364,682.81
63
1,361.98
265.91
1,096.07
363,586.75
64
1,361.98
265.12
1,096.86
362,489.88
65
1,361.98
264.32
1,097.66
361,392.22
66
1,361.98
263.52
1,098.46
360,293.75
67
1,361.98
262.71
1,099.27
359,194.49
68
1,361.98
261.91
1,100.07
358,094.42
69
1,361.98
261.11
1,100.87
356,993.55
70
1,361.98
260.31
1,101.67
355,891.88
71
1,361.98
259.50
1,102.48
354,789.40
72
1,361.98
258.70
1,103.28
353,686.12
73
1,361.98
257.90
1,104.08
352,582.04
74
1,361.98
257.09
1,104.89
351,477.15
75
1,361.98
256.29
1,105.69
350,371.46
76
1,361.98
255.48
1,106.50
349,264.96
77
1,361.98
254.67
1,107.31
348,157.65
78
1,361.98
253.86
1,108.12
347,049.53
79
1,361.98
253.06
1,108.92
345,940.61
80
1,361.98
252.25
1,109.73
344,830.88
81
1,361.98
251.44
1,110.54
343,720.34
82
1,361.98
250.63
1,111.35
342,608.99
83
1,361.98
249.82
1,112.16
341,496.83
84
1,361.98
249.01
1,112.97
340,383.85
85
1,361.98
248.20
1,113.78
339,270.07
86
1,361.98
247.38
1,114.60
338,155.47
87
1,361.98
246.57
1,115.41
337,040.07
88
1,361.98
245.76
1,116.22
335,923.84
89
1,361.98
244.94
1,117.04
334,806.81
90
1,361.98
244.13
1,117.85
333,688.96
91
1,361.98
243.31
1,118.67
332,570.29
92
1,361.98
242.50
1,119.48
331,450.81
93
1,361.98
241.68
1,120.30
330,330.52
94
1,361.98
240.87
1,121.11
329,209.40
95
1,361.98
240.05
1,121.93
328,087.47
96
1,361.98
239.23
1,122.75
326,964.72
97
1,361.98
238.41
1,123.57
325,841.15
98
1,361.98
237.59
1,124.39
324,716.77
99
1,361.98
236.77
1,125.21
323,591.56
100
1,361.98
235.95
1,126.03
322,465.53
101
1,361.98
235.13
1,126.85
321,338.68
102
1,361.98
234.31
1,127.67
320,211.01
103
1,361.98
233.49
1,128.49
319,082.52
104
1,361.98
232.66
1,129.32
317,953.20
105
1,361.98
231.84
1,130.14
316,823.06
106
1,361.98
231.02
1,130.96
315,692.10
107
1,361.98
230.19
1,131.79
314,560.31
108
1,361.98
229.37
1,132.61
313,427.70
109
1,361.98
228.54
1,133.44
312,294.26
110
1,361.98
227.71
1,134.27
311,159.99
111
1,361.98
226.89
1,135.09
310,024.90
112
1,361.98
226.06
1,135.92
308,888.98
113
1,361.98
225.23
1,136.75
307,752.23
114
1,361.98
224.40
1,137.58
306,614.66
115
1,361.98
223.57
1,138.41
305,476.25
116
1,361.98
222.74
1,139.24
304,337.01
117
1,361.98
221.91
1,140.07
303,196.94
118
1,361.98
221.08
1,140.90
302,056.05
119
1,361.98
220.25
1,141.73
300,914.32
120
1,361.98
219.42
1,142.56
299,771.75
121
1,361.98
218.58
1,143.40
298,628.36
122
1,361.98
217.75
1,144.23
297,484.13
123
1,361.98
216.92
1,145.06
296,339.06
124
1,361.98
216.08
1,145.90
295,193.16
125
1,361.98
215.25
1,146.73
294,046.43
126
1,361.98
214.41
1,147.57
292,898.86
127
1,361.98
213.57
1,148.41
291,750.45
128
1,361.98
212.73
1,149.25
290,601.20
129
1,361.98
211.90
1,150.08
289,451.12
130
1,361.98
211.06
1,150.92
288,300.20
131
1,361.98
210.22
1,151.76
287,148.44
132
1,361.98
209.38
1,152.60
285,995.83
133
1,361.98
208.54
1,153.44
284,842.39
134
1,361.98
207.70
1,154.28
283,688.11
135
1,361.98
206.86
1,155.12
282,532.99
136
1,361.98
206.01
1,155.97
281,377.02
137
1,361.98
205.17
1,156.81
280,220.21
138
1,361.98
204.33
1,157.65
279,062.56
139
1,361.98
203.48
1,158.50
277,904.06
140
1,361.98
202.64
1,159.34
276,744.72
141
1,361.98
201.79
1,160.19
275,584.53
142
1,361.98
200.95
1,161.03
274,423.50
143
1,361.98
200.10
1,161.88
273,261.62
144
1,361.98
199.25
1,162.73
272,098.89
145
1,361.98
198.41
1,163.57
270,935.32
146
1,361.98
197.56
1,164.42
269,770.90
147
1,361.98
196.71
1,165.27
268,605.62
148
1,361.98
195.86
1,166.12
267,439.50
149
1,361.98
195.01
1,166.97
266,272.53
150
1,361.98
194.16
1,167.82
265,104.71
151
1,361.98
193.31
1,168.67
263,936.03
152
1,361.98
192.45
1,169.53
262,766.51
153
1,361.98
191.60
1,170.38
261,596.13
154
1,361.98
190.75
1,171.23
260,424.89
155
1,361.98
189.89
1,172.09
259,252.81
156
1,361.98
189.04
1,172.94
258,079.87
157
1,361.98
188.18
1,173.80
256,906.07
158
1,361.98
187.33
1,174.65
255,731.42
159
1,361.98
186.47
1,175.51
254,555.91
160
1,361.98
185.61
1,176.37
253,379.54
161
1,361.98
184.76
1,177.22
252,202.32
162
1,361.98
183.90
1,178.08
251,024.23
163
1,361.98
183.04
1,178.94
249,845.29
164
1,361.98
182.18
1,179.80
248,665.49
165
1,361.98
181.32
1,180.66
247,484.83
166
1,361.98
180.46
1,181.52
246,303.31
167
1,361.98
179.60
1,182.38
245,120.92
168
1,361.98
178.73
1,183.25
243,937.68
169
1,361.98
177.87
1,184.11
242,753.57
170
1,361.98
177.01
1,184.97
241,568.60
171
1,361.98
176.14
1,185.84
240,382.76
172
1,361.98
175.28
1,186.70
239,196.06
173
1,361.98
174.41
1,187.57
238,008.49
174
1,361.98
173.55
1,188.43
236,820.06
175
1,361.98
172.68
1,189.30
235,630.76
176
1,361.98
171.81
1,190.17
234,440.60
177
1,361.98
170.95
1,191.03
233,249.56
178
1,361.98
170.08
1,191.90
232,057.66
179
1,361.98
169.21
1,192.77
230,864.89
180
1,361.98
168.34
1,193.64
229,671.25
181
1,361.98
167.47
1,194.51
228,476.74
182
1,361.98
166.60
1,195.38
227,281.36
183
1,361.98
165.73
1,196.25
226,085.10
184
1,361.98
164.85
1,197.13
224,887.97
185
1,361.98
163.98
1,198.00
223,689.98
186
1,361.98
163.11
1,198.87
222,491.10
187
1,361.98
162.23
1,199.75
221,291.36
188
1,361.98
161.36
1,200.62
220,090.73
189
1,361.98
160.48
1,201.50
218,889.24
190
1,361.98
159.61
1,202.37
217,686.86
191
1,361.98
158.73
1,203.25
216,483.61
192
1,361.98
157.85
1,204.13
215,279.49
193
1,361.98
156.97
1,205.01
214,074.48
194
1,361.98
156.10
1,205.88
212,868.60
195
1,361.98
155.22
1,206.76
211,661.83
196
1,361.98
154.34
1,207.64
210,454.19
197
1,361.98
153.46
1,208.52
209,245.67
198
1,361.98
152.57
1,209.41
208,036.26
199
1,361.98
151.69
1,210.29
206,825.97
200
1,361.98
150.81
1,211.17
205,614.81
201
1,361.98
149.93
1,212.05
204,402.75
202
1,361.98
149.04
1,212.94
203,189.82
203
1,361.98
148.16
1,213.82
201,976.00
204
1,361.98
147.27
1,214.71
200,761.29
205
1,361.98
146.39
1,215.59
199,545.70
206
1,361.98
145.50
1,216.48
198,329.22
207
1,361.98
144.62
1,217.36
197,111.86
208
1,361.98
143.73
1,218.25
195,893.60
209
1,361.98
142.84
1,219.14
194,674.46
210
1,361.98
141.95
1,220.03
193,454.43
211
1,361.98
141.06
1,220.92
192,233.51
212
1,361.98
140.17
1,221.81
191,011.70
213
1,361.98
139.28
1,222.70
189,789.00
214
1,361.98
138.39
1,223.59
188,565.41
215
1,361.98
137.50
1,224.48
187,340.93
216
1,361.98
136.60
1,225.38
186,115.55
217
1,361.98
135.71
1,226.27
184,889.28
218
1,361.98
134.82
1,227.16
183,662.11
219
1,361.98
133.92
1,228.06
182,434.05
220
1,361.98
133.02
1,228.96
181,205.10
221
1,361.98
132.13
1,229.85
179,975.25
222
1,361.98
131.23
1,230.75
178,744.50
223
1,361.98
130.33
1,231.65
177,512.85
224
1,361.98
129.44
1,232.54
176,280.31
225
1,361.98
128.54
1,233.44
175,046.87
226
1,361.98
127.64
1,234.34
173,812.53
227
1,361.98
126.74
1,235.24
172,577.28
228
1,361.98
125.84
1,236.14
171,341.14
229
1,361.98
124.94
1,237.04
170,104.10
230
1,361.98
124.03
1,237.95
168,866.15
231
1,361.98
123.13
1,238.85
167,627.30
232
1,361.98
122.23
1,239.75
166,387.55
233
1,361.98
121.32
1,240.66
165,146.90
234
1,361.98
120.42
1,241.56
163,905.34
235
1,361.98
119.51
1,242.47
162,662.87
236
1,361.98
118.61
1,243.37
161,419.50
237
1,361.98
117.70
1,244.28
160,175.22
238
1,361.98
116.79
1,245.19
158,930.03
239
1,361.98
115.89
1,246.09
157,683.94
240
1,361.98
114.98
1,247.00
156,436.94
241
1,361.98
114.07
1,247.91
155,189.03
242
1,361.98
113.16
1,248.82
153,940.21
243
1,361.98
112.25
1,249.73
152,690.47
244
1,361.98
111.34
1,250.64
151,439.83
245
1,361.98
110.42
1,251.56
150,188.28
246
1,361.98
109.51
1,252.47
148,935.81
247
1,361.98
108.60
1,253.38
147,682.43
248
1,361.98
107.69
1,254.29
146,428.13
249
1,361.98
106.77
1,255.21
145,172.92
250
1,361.98
105.86
1,256.12
143,916.80
251
1,361.98
104.94
1,257.04
142,659.76
252
1,361.98
104.02
1,257.96
141,401.80
253
1,361.98
103.11
1,258.87
140,142.93
254
1,361.98
102.19
1,259.79
138,883.13
255
1,361.98
101.27
1,260.71
137,622.42
256
1,361.98
100.35
1,261.63
136,360.79
257
1,361.98
99.43
1,262.55
135,098.24
258
1,361.98
98.51
1,263.47
133,834.77
259
1,361.98
97.59
1,264.39
132,570.38
260
1,361.98
96.67
1,265.31
131,305.06
261
1,361.98
95.74
1,266.24
130,038.83
262
1,361.98
94.82
1,267.16
128,771.67
263
1,361.98
93.90
1,268.08
127,503.58
264
1,361.98
92.97
1,269.01
126,234.58
265
1,361.98
92.05
1,269.93
124,964.64
266
1,361.98
91.12
1,270.86
123,693.78
267
1,361.98
90.19
1,271.79
122,421.99
268
1,361.98
89.27
1,272.71
121,149.28
269
1,361.98
88.34
1,273.64
119,875.64
270
1,361.98
87.41
1,274.57
118,601.07
271
1,361.98
86.48
1,275.50
117,325.57
272
1,361.98
85.55
1,276.43
116,049.14
273
1,361.98
84.62
1,277.36
114,771.78
274
1,361.98
83.69
1,278.29
113,493.48
275
1,361.98
82.76
1,279.22
112,214.26
276
1,361.98
81.82
1,280.16
110,934.10
277
1,361.98
80.89
1,281.09
109,653.01
278
1,361.98
79.96
1,282.02
108,370.99
279
1,361.98
79.02
1,282.96
107,088.03
280
1,361.98
78.09
1,283.89
105,804.13
281
1,361.98
77.15
1,284.83
104,519.30
282
1,361.98
76.21
1,285.77
103,233.53
283
1,361.98
75.27
1,286.71
101,946.83
284
1,361.98
74.34
1,287.64
100,659.19
285
1,361.98
73.40
1,288.58
99,370.60
286
1,361.98
72.46
1,289.52
98,081.08
287
1,361.98
71.52
1,290.46
96,790.62
288
1,361.98
70.58
1,291.40
95,499.21
289
1,361.98
69.63
1,292.35
94,206.87
290
1,361.98
68.69
1,293.29
92,913.58
291
1,361.98
67.75
1,294.23
91,619.35
292
1,361.98
66.81
1,295.17
90,324.18
293
1,361.98
65.86
1,296.12
89,028.06
294
1,361.98
64.92
1,297.06
87,730.99
295
1,361.98
63.97
1,298.01
86,432.98
296
1,361.98
63.02
1,298.96
85,134.03
297
1,361.98
62.08
1,299.90
83,834.13
298
1,361.98
61.13
1,300.85
82,533.27
299
1,361.98
60.18
1,301.80
81,231.48
300
1,361.98
59.23
1,302.75
79,928.73
301
1,361.98
58.28
1,303.70
78,625.03
302
1,361.98
57.33
1,304.65
77,320.38
303
1,361.98
56.38
1,305.60
76,014.78
304
1,361.98
55.43
1,306.55
74,708.23
305
1,361.98
54.47
1,307.51
73,400.72
306
1,361.98
53.52
1,308.46
72,092.26
307
1,361.98
52.57
1,309.41
70,782.85
308
1,361.98
51.61
1,310.37
69,472.48
309
1,361.98
50.66
1,311.32
68,161.16
310
1,361.98
49.70
1,312.28
66,848.88
311
1,361.98
48.74
1,313.24
65,535.64
312
1,361.98
47.79
1,314.19
64,221.45
313
1,361.98
46.83
1,315.15
62,906.30
314
1,361.98
45.87
1,316.11
61,590.19
315
1,361.98
44.91
1,317.07
60,273.12
316
1,361.98
43.95
1,318.03
58,955.09
317
1,361.98
42.99
1,318.99
57,636.09
318
1,361.98
42.03
1,319.95
56,316.14
319
1,361.98
41.06
1,320.92
54,995.22
320
1,361.98
40.10
1,321.88
53,673.34
321
1,361.98
39.14
1,322.84
52,350.50
322
1,361.98
38.17
1,323.81
51,026.69
323
1,361.98
37.21
1,324.77
49,701.92
324
1,361.98
36.24
1,325.74
48,376.18
325
1,361.98
35.27
1,326.71
47,049.48
326
1,361.98
34.31
1,327.67
45,721.80
327
1,361.98
33.34
1,328.64
44,393.16
328
1,361.98
32.37
1,329.61
43,063.55
329
1,361.98
31.40
1,330.58
41,732.97
330
1,361.98
30.43
1,331.55
40,401.42
331
1,361.98
29.46
1,332.52
39,068.90
332
1,361.98
28.49
1,333.49
37,735.41
333
1,361.98
27.52
1,334.46
36,400.95
334
1,361.98
26.54
1,335.44
35,065.51
335
1,361.98
25.57
1,336.41
33,729.10
336
1,361.98
24.59
1,337.39
32,391.71
337
1,361.98
23.62
1,338.36
31,053.35
338
1,361.98
22.64
1,339.34
29,714.01
339
1,361.98
21.67
1,340.31
28,373.70
340
1,361.98
20.69
1,341.29
27,032.41
341
1,361.98
19.71
1,342.27
25,690.14
342
1,361.98
18.73
1,343.25
24,346.89
343
1,361.98
17.75
1,344.23
23,002.66
344
1,361.98
16.77
1,345.21
21,657.46
345
1,361.98
15.79
1,346.19
20,311.27
346
1,361.98
14.81
1,347.17
18,964.10
347
1,361.98
13.83
1,348.15
17,615.95
348
1,361.98
12.84
1,349.14
16,266.81
349
1,361.98
11.86
1,350.12
14,916.69
350
1,361.98
10.88
1,351.10
13,565.59
351
1,361.98
9.89
1,352.09
12,213.50
352
1,361.98
8.91
1,353.07
10,860.43
353
1,361.98
7.92
1,354.06
9,506.37
354
1,361.98
6.93
1,355.05
8,151.32
355
1,361.98
5.94
1,356.04
6,795.28
356
1,361.98
4.95
1,357.03
5,438.26
357
1,361.98
3.97
1,358.01
4,080.24
358
1,361.98
2.98
1,359.00
2,721.24
359
1,361.98
1.98
1,360.00
1,361.24
360
1,362.23
0.99
1,361.24
0.00
Totals
490,313.05
59,211.05
431,102.00

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