Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 2,000.66  
 

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
2,000.66
1,350.00
650.66
431,349.34
2
2,000.66
1,347.97
652.69
430,696.65
3
2,000.66
1,345.93
654.73
430,041.91
4
2,000.66
1,343.88
656.78
429,385.13
5
2,000.66
1,341.83
658.83
428,726.30
6
2,000.66
1,339.77
660.89
428,065.41
7
2,000.66
1,337.70
662.96
427,402.46
8
2,000.66
1,335.63
665.03
426,737.43
9
2,000.66
1,333.55
667.11
426,070.32
10
2,000.66
1,331.47
669.19
425,401.13
11
2,000.66
1,329.38
671.28
424,729.85
12
2,000.66
1,327.28
673.38
424,056.47
13
2,000.66
1,325.18
675.48
423,380.99
14
2,000.66
1,323.07
677.59
422,703.40
15
2,000.66
1,320.95
679.71
422,023.68
16
2,000.66
1,318.82
681.84
421,341.85
17
2,000.66
1,316.69
683.97
420,657.88
18
2,000.66
1,314.56
686.10
419,971.78
19
2,000.66
1,312.41
688.25
419,283.53
20
2,000.66
1,310.26
690.40
418,593.13
21
2,000.66
1,308.10
692.56
417,900.57
22
2,000.66
1,305.94
694.72
417,205.85
23
2,000.66
1,303.77
696.89
416,508.96
24
2,000.66
1,301.59
699.07
415,809.89
25
2,000.66
1,299.41
701.25
415,108.64
26
2,000.66
1,297.21
703.45
414,405.19
27
2,000.66
1,295.02
705.64
413,699.55
28
2,000.66
1,292.81
707.85
412,991.70
29
2,000.66
1,290.60
710.06
412,281.64
30
2,000.66
1,288.38
712.28
411,569.36
31
2,000.66
1,286.15
714.51
410,854.85
32
2,000.66
1,283.92
716.74
410,138.11
33
2,000.66
1,281.68
718.98
409,419.14
34
2,000.66
1,279.43
721.23
408,697.91
35
2,000.66
1,277.18
723.48
407,974.43
36
2,000.66
1,274.92
725.74
407,248.69
37
2,000.66
1,272.65
728.01
406,520.68
38
2,000.66
1,270.38
730.28
405,790.40
39
2,000.66
1,268.10
732.56
405,057.84
40
2,000.66
1,265.81
734.85
404,322.98
41
2,000.66
1,263.51
737.15
403,585.83
42
2,000.66
1,261.21
739.45
402,846.38
43
2,000.66
1,258.89
741.77
402,104.61
44
2,000.66
1,256.58
744.08
401,360.53
45
2,000.66
1,254.25
746.41
400,614.12
46
2,000.66
1,251.92
748.74
399,865.38
47
2,000.66
1,249.58
751.08
399,114.30
48
2,000.66
1,247.23
753.43
398,360.87
49
2,000.66
1,244.88
755.78
397,605.09
50
2,000.66
1,242.52
758.14
396,846.94
51
2,000.66
1,240.15
760.51
396,086.43
52
2,000.66
1,237.77
762.89
395,323.54
53
2,000.66
1,235.39
765.27
394,558.27
54
2,000.66
1,232.99
767.67
393,790.60
55
2,000.66
1,230.60
770.06
393,020.54
56
2,000.66
1,228.19
772.47
392,248.07
57
2,000.66
1,225.78
774.88
391,473.18
58
2,000.66
1,223.35
777.31
390,695.88
59
2,000.66
1,220.92
779.74
389,916.14
60
2,000.66
1,218.49
782.17
389,133.97
61
2,000.66
1,216.04
784.62
388,349.35
62
2,000.66
1,213.59
787.07
387,562.28
63
2,000.66
1,211.13
789.53
386,772.76
64
2,000.66
1,208.66
792.00
385,980.76
65
2,000.66
1,206.19
794.47
385,186.29
66
2,000.66
1,203.71
796.95
384,389.34
67
2,000.66
1,201.22
799.44
383,589.89
68
2,000.66
1,198.72
801.94
382,787.95
69
2,000.66
1,196.21
804.45
381,983.50
70
2,000.66
1,193.70
806.96
381,176.54
71
2,000.66
1,191.18
809.48
380,367.06
72
2,000.66
1,188.65
812.01
379,555.05
73
2,000.66
1,186.11
814.55
378,740.50
74
2,000.66
1,183.56
817.10
377,923.40
75
2,000.66
1,181.01
819.65
377,103.75
76
2,000.66
1,178.45
822.21
376,281.54
77
2,000.66
1,175.88
824.78
375,456.76
78
2,000.66
1,173.30
827.36
374,629.40
79
2,000.66
1,170.72
829.94
373,799.46
80
2,000.66
1,168.12
832.54
372,966.92
81
2,000.66
1,165.52
835.14
372,131.78
82
2,000.66
1,162.91
837.75
371,294.04
83
2,000.66
1,160.29
840.37
370,453.67
84
2,000.66
1,157.67
842.99
369,610.68
85
2,000.66
1,155.03
845.63
368,765.05
86
2,000.66
1,152.39
848.27
367,916.78
87
2,000.66
1,149.74
850.92
367,065.86
88
2,000.66
1,147.08
853.58
366,212.28
89
2,000.66
1,144.41
856.25
365,356.04
90
2,000.66
1,141.74
858.92
364,497.11
91
2,000.66
1,139.05
861.61
363,635.51
92
2,000.66
1,136.36
864.30
362,771.21
93
2,000.66
1,133.66
867.00
361,904.21
94
2,000.66
1,130.95
869.71
361,034.50
95
2,000.66
1,128.23
872.43
360,162.07
96
2,000.66
1,125.51
875.15
359,286.92
97
2,000.66
1,122.77
877.89
358,409.03
98
2,000.66
1,120.03
880.63
357,528.40
99
2,000.66
1,117.28
883.38
356,645.01
100
2,000.66
1,114.52
886.14
355,758.87
101
2,000.66
1,111.75
888.91
354,869.96
102
2,000.66
1,108.97
891.69
353,978.26
103
2,000.66
1,106.18
894.48
353,083.79
104
2,000.66
1,103.39
897.27
352,186.51
105
2,000.66
1,100.58
900.08
351,286.44
106
2,000.66
1,097.77
902.89
350,383.55
107
2,000.66
1,094.95
905.71
349,477.84
108
2,000.66
1,092.12
908.54
348,569.29
109
2,000.66
1,089.28
911.38
347,657.91
110
2,000.66
1,086.43
914.23
346,743.68
111
2,000.66
1,083.57
917.09
345,826.60
112
2,000.66
1,080.71
919.95
344,906.65
113
2,000.66
1,077.83
922.83
343,983.82
114
2,000.66
1,074.95
925.71
343,058.11
115
2,000.66
1,072.06
928.60
342,129.51
116
2,000.66
1,069.15
931.51
341,198.00
117
2,000.66
1,066.24
934.42
340,263.58
118
2,000.66
1,063.32
937.34
339,326.25
119
2,000.66
1,060.39
940.27
338,385.98
120
2,000.66
1,057.46
943.20
337,442.78
121
2,000.66
1,054.51
946.15
336,496.63
122
2,000.66
1,051.55
949.11
335,547.52
123
2,000.66
1,048.59
952.07
334,595.44
124
2,000.66
1,045.61
955.05
333,640.40
125
2,000.66
1,042.63
958.03
332,682.36
126
2,000.66
1,039.63
961.03
331,721.33
127
2,000.66
1,036.63
964.03
330,757.30
128
2,000.66
1,033.62
967.04
329,790.26
129
2,000.66
1,030.59
970.07
328,820.19
130
2,000.66
1,027.56
973.10
327,847.10
131
2,000.66
1,024.52
976.14
326,870.96
132
2,000.66
1,021.47
979.19
325,891.77
133
2,000.66
1,018.41
982.25
324,909.52
134
2,000.66
1,015.34
985.32
323,924.21
135
2,000.66
1,012.26
988.40
322,935.81
136
2,000.66
1,009.17
991.49
321,944.32
137
2,000.66
1,006.08
994.58
320,949.74
138
2,000.66
1,002.97
997.69
319,952.05
139
2,000.66
999.85
1,000.81
318,951.24
140
2,000.66
996.72
1,003.94
317,947.30
141
2,000.66
993.59
1,007.07
316,940.22
142
2,000.66
990.44
1,010.22
315,930.00
143
2,000.66
987.28
1,013.38
314,916.62
144
2,000.66
984.11
1,016.55
313,900.08
145
2,000.66
980.94
1,019.72
312,880.36
146
2,000.66
977.75
1,022.91
311,857.45
147
2,000.66
974.55
1,026.11
310,831.34
148
2,000.66
971.35
1,029.31
309,802.03
149
2,000.66
968.13
1,032.53
308,769.50
150
2,000.66
964.90
1,035.76
307,733.75
151
2,000.66
961.67
1,038.99
306,694.75
152
2,000.66
958.42
1,042.24
305,652.52
153
2,000.66
955.16
1,045.50
304,607.02
154
2,000.66
951.90
1,048.76
303,558.26
155
2,000.66
948.62
1,052.04
302,506.22
156
2,000.66
945.33
1,055.33
301,450.89
157
2,000.66
942.03
1,058.63
300,392.26
158
2,000.66
938.73
1,061.93
299,330.33
159
2,000.66
935.41
1,065.25
298,265.07
160
2,000.66
932.08
1,068.58
297,196.49
161
2,000.66
928.74
1,071.92
296,124.57
162
2,000.66
925.39
1,075.27
295,049.30
163
2,000.66
922.03
1,078.63
293,970.67
164
2,000.66
918.66
1,082.00
292,888.67
165
2,000.66
915.28
1,085.38
291,803.29
166
2,000.66
911.89
1,088.77
290,714.51
167
2,000.66
908.48
1,092.18
289,622.33
168
2,000.66
905.07
1,095.59
288,526.74
169
2,000.66
901.65
1,099.01
287,427.73
170
2,000.66
898.21
1,102.45
286,325.28
171
2,000.66
894.77
1,105.89
285,219.39
172
2,000.66
891.31
1,109.35
284,110.04
173
2,000.66
887.84
1,112.82
282,997.22
174
2,000.66
884.37
1,116.29
281,880.93
175
2,000.66
880.88
1,119.78
280,761.15
176
2,000.66
877.38
1,123.28
279,637.87
177
2,000.66
873.87
1,126.79
278,511.07
178
2,000.66
870.35
1,130.31
277,380.76
179
2,000.66
866.81
1,133.85
276,246.92
180
2,000.66
863.27
1,137.39
275,109.53
181
2,000.66
859.72
1,140.94
273,968.58
182
2,000.66
856.15
1,144.51
272,824.08
183
2,000.66
852.58
1,148.08
271,675.99
184
2,000.66
848.99
1,151.67
270,524.32
185
2,000.66
845.39
1,155.27
269,369.05
186
2,000.66
841.78
1,158.88
268,210.17
187
2,000.66
838.16
1,162.50
267,047.66
188
2,000.66
834.52
1,166.14
265,881.53
189
2,000.66
830.88
1,169.78
264,711.75
190
2,000.66
827.22
1,173.44
263,538.31
191
2,000.66
823.56
1,177.10
262,361.21
192
2,000.66
819.88
1,180.78
261,180.43
193
2,000.66
816.19
1,184.47
259,995.96
194
2,000.66
812.49
1,188.17
258,807.78
195
2,000.66
808.77
1,191.89
257,615.90
196
2,000.66
805.05
1,195.61
256,420.29
197
2,000.66
801.31
1,199.35
255,220.94
198
2,000.66
797.57
1,203.09
254,017.85
199
2,000.66
793.81
1,206.85
252,810.99
200
2,000.66
790.03
1,210.63
251,600.37
201
2,000.66
786.25
1,214.41
250,385.96
202
2,000.66
782.46
1,218.20
249,167.75
203
2,000.66
778.65
1,222.01
247,945.74
204
2,000.66
774.83
1,225.83
246,719.91
205
2,000.66
771.00
1,229.66
245,490.25
206
2,000.66
767.16
1,233.50
244,256.75
207
2,000.66
763.30
1,237.36
243,019.39
208
2,000.66
759.44
1,241.22
241,778.17
209
2,000.66
755.56
1,245.10
240,533.06
210
2,000.66
751.67
1,248.99
239,284.07
211
2,000.66
747.76
1,252.90
238,031.17
212
2,000.66
743.85
1,256.81
236,774.36
213
2,000.66
739.92
1,260.74
235,513.62
214
2,000.66
735.98
1,264.68
234,248.94
215
2,000.66
732.03
1,268.63
232,980.31
216
2,000.66
728.06
1,272.60
231,707.71
217
2,000.66
724.09
1,276.57
230,431.14
218
2,000.66
720.10
1,280.56
229,150.58
219
2,000.66
716.10
1,284.56
227,866.01
220
2,000.66
712.08
1,288.58
226,577.43
221
2,000.66
708.05
1,292.61
225,284.83
222
2,000.66
704.02
1,296.64
223,988.18
223
2,000.66
699.96
1,300.70
222,687.48
224
2,000.66
695.90
1,304.76
221,382.72
225
2,000.66
691.82
1,308.84
220,073.88
226
2,000.66
687.73
1,312.93
218,760.96
227
2,000.66
683.63
1,317.03
217,443.92
228
2,000.66
679.51
1,321.15
216,122.78
229
2,000.66
675.38
1,325.28
214,797.50
230
2,000.66
671.24
1,329.42
213,468.08
231
2,000.66
667.09
1,333.57
212,134.51
232
2,000.66
662.92
1,337.74
210,796.77
233
2,000.66
658.74
1,341.92
209,454.85
234
2,000.66
654.55
1,346.11
208,108.74
235
2,000.66
650.34
1,350.32
206,758.42
236
2,000.66
646.12
1,354.54
205,403.88
237
2,000.66
641.89
1,358.77
204,045.10
238
2,000.66
637.64
1,363.02
202,682.08
239
2,000.66
633.38
1,367.28
201,314.81
240
2,000.66
629.11
1,371.55
199,943.25
241
2,000.66
624.82
1,375.84
198,567.42
242
2,000.66
620.52
1,380.14
197,187.28
243
2,000.66
616.21
1,384.45
195,802.83
244
2,000.66
611.88
1,388.78
194,414.05
245
2,000.66
607.54
1,393.12
193,020.94
246
2,000.66
603.19
1,397.47
191,623.47
247
2,000.66
598.82
1,401.84
190,221.63
248
2,000.66
594.44
1,406.22
188,815.41
249
2,000.66
590.05
1,410.61
187,404.80
250
2,000.66
585.64
1,415.02
185,989.78
251
2,000.66
581.22
1,419.44
184,570.34
252
2,000.66
576.78
1,423.88
183,146.46
253
2,000.66
572.33
1,428.33
181,718.14
254
2,000.66
567.87
1,432.79
180,285.34
255
2,000.66
563.39
1,437.27
178,848.08
256
2,000.66
558.90
1,441.76
177,406.32
257
2,000.66
554.39
1,446.27
175,960.05
258
2,000.66
549.88
1,450.78
174,509.27
259
2,000.66
545.34
1,455.32
173,053.95
260
2,000.66
540.79
1,459.87
171,594.08
261
2,000.66
536.23
1,464.43
170,129.65
262
2,000.66
531.66
1,469.00
168,660.65
263
2,000.66
527.06
1,473.60
167,187.05
264
2,000.66
522.46
1,478.20
165,708.85
265
2,000.66
517.84
1,482.82
164,226.03
266
2,000.66
513.21
1,487.45
162,738.58
267
2,000.66
508.56
1,492.10
161,246.48
268
2,000.66
503.90
1,496.76
159,749.71
269
2,000.66
499.22
1,501.44
158,248.27
270
2,000.66
494.53
1,506.13
156,742.14
271
2,000.66
489.82
1,510.84
155,231.29
272
2,000.66
485.10
1,515.56
153,715.73
273
2,000.66
480.36
1,520.30
152,195.43
274
2,000.66
475.61
1,525.05
150,670.39
275
2,000.66
470.84
1,529.82
149,140.57
276
2,000.66
466.06
1,534.60
147,605.97
277
2,000.66
461.27
1,539.39
146,066.58
278
2,000.66
456.46
1,544.20
144,522.38
279
2,000.66
451.63
1,549.03
142,973.35
280
2,000.66
446.79
1,553.87
141,419.49
281
2,000.66
441.94
1,558.72
139,860.76
282
2,000.66
437.06
1,563.60
138,297.17
283
2,000.66
432.18
1,568.48
136,728.68
284
2,000.66
427.28
1,573.38
135,155.30
285
2,000.66
422.36
1,578.30
133,577.00
286
2,000.66
417.43
1,583.23
131,993.77
287
2,000.66
412.48
1,588.18
130,405.59
288
2,000.66
407.52
1,593.14
128,812.45
289
2,000.66
402.54
1,598.12
127,214.33
290
2,000.66
397.54
1,603.12
125,611.21
291
2,000.66
392.54
1,608.12
124,003.09
292
2,000.66
387.51
1,613.15
122,389.94
293
2,000.66
382.47
1,618.19
120,771.75
294
2,000.66
377.41
1,623.25
119,148.50
295
2,000.66
372.34
1,628.32
117,520.18
296
2,000.66
367.25
1,633.41
115,886.77
297
2,000.66
362.15
1,638.51
114,248.25
298
2,000.66
357.03
1,643.63
112,604.62
299
2,000.66
351.89
1,648.77
110,955.85
300
2,000.66
346.74
1,653.92
109,301.92
301
2,000.66
341.57
1,659.09
107,642.83
302
2,000.66
336.38
1,664.28
105,978.56
303
2,000.66
331.18
1,669.48
104,309.08
304
2,000.66
325.97
1,674.69
102,634.39
305
2,000.66
320.73
1,679.93
100,954.46
306
2,000.66
315.48
1,685.18
99,269.28
307
2,000.66
310.22
1,690.44
97,578.84
308
2,000.66
304.93
1,695.73
95,883.11
309
2,000.66
299.63
1,701.03
94,182.09
310
2,000.66
294.32
1,706.34
92,475.75
311
2,000.66
288.99
1,711.67
90,764.07
312
2,000.66
283.64
1,717.02
89,047.05
313
2,000.66
278.27
1,722.39
87,324.66
314
2,000.66
272.89
1,727.77
85,596.89
315
2,000.66
267.49
1,733.17
83,863.72
316
2,000.66
262.07
1,738.59
82,125.14
317
2,000.66
256.64
1,744.02
80,381.12
318
2,000.66
251.19
1,749.47
78,631.65
319
2,000.66
245.72
1,754.94
76,876.71
320
2,000.66
240.24
1,760.42
75,116.29
321
2,000.66
234.74
1,765.92
73,350.37
322
2,000.66
229.22
1,771.44
71,578.93
323
2,000.66
223.68
1,776.98
69,801.95
324
2,000.66
218.13
1,782.53
68,019.43
325
2,000.66
212.56
1,788.10
66,231.33
326
2,000.66
206.97
1,793.69
64,437.64
327
2,000.66
201.37
1,799.29
62,638.35
328
2,000.66
195.74
1,804.92
60,833.43
329
2,000.66
190.10
1,810.56
59,022.88
330
2,000.66
184.45
1,816.21
57,206.66
331
2,000.66
178.77
1,821.89
55,384.77
332
2,000.66
173.08
1,827.58
53,557.19
333
2,000.66
167.37
1,833.29
51,723.90
334
2,000.66
161.64
1,839.02
49,884.87
335
2,000.66
155.89
1,844.77
48,040.10
336
2,000.66
150.13
1,850.53
46,189.57
337
2,000.66
144.34
1,856.32
44,333.25
338
2,000.66
138.54
1,862.12
42,471.13
339
2,000.66
132.72
1,867.94
40,603.20
340
2,000.66
126.88
1,873.78
38,729.42
341
2,000.66
121.03
1,879.63
36,849.79
342
2,000.66
115.16
1,885.50
34,964.29
343
2,000.66
109.26
1,891.40
33,072.89
344
2,000.66
103.35
1,897.31
31,175.58
345
2,000.66
97.42
1,903.24
29,272.35
346
2,000.66
91.48
1,909.18
27,363.16
347
2,000.66
85.51
1,915.15
25,448.01
348
2,000.66
79.53
1,921.13
23,526.88
349
2,000.66
73.52
1,927.14
21,599.74
350
2,000.66
67.50
1,933.16
19,666.58
351
2,000.66
61.46
1,939.20
17,727.37
352
2,000.66
55.40
1,945.26
15,782.11
353
2,000.66
49.32
1,951.34
13,830.77
354
2,000.66
43.22
1,957.44
11,873.33
355
2,000.66
37.10
1,963.56
9,909.78
356
2,000.66
30.97
1,969.69
7,940.09
357
2,000.66
24.81
1,975.85
5,964.24
358
2,000.66
18.64
1,982.02
3,982.22
359
2,000.66
12.44
1,988.22
1,994.00
360
2,000.23
6.23
1,994.00
0.00
Totals
720,237.17
288,237.17
432,000.00

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