Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,375.88  
 

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
1,375.88
317.55
1,058.33
434,442.67
2
1,375.88
316.78
1,059.10
433,383.57
3
1,375.88
316.01
1,059.87
432,323.70
4
1,375.88
315.24
1,060.64
431,263.06
5
1,375.88
314.46
1,061.42
430,201.64
6
1,375.88
313.69
1,062.19
429,139.45
7
1,375.88
312.91
1,062.97
428,076.48
8
1,375.88
312.14
1,063.74
427,012.74
9
1,375.88
311.36
1,064.52
425,948.23
10
1,375.88
310.59
1,065.29
424,882.93
11
1,375.88
309.81
1,066.07
423,816.86
12
1,375.88
309.03
1,066.85
422,750.02
13
1,375.88
308.26
1,067.62
421,682.39
14
1,375.88
307.48
1,068.40
420,613.99
15
1,375.88
306.70
1,069.18
419,544.81
16
1,375.88
305.92
1,069.96
418,474.85
17
1,375.88
305.14
1,070.74
417,404.10
18
1,375.88
304.36
1,071.52
416,332.58
19
1,375.88
303.58
1,072.30
415,260.28
20
1,375.88
302.79
1,073.09
414,187.19
21
1,375.88
302.01
1,073.87
413,113.32
22
1,375.88
301.23
1,074.65
412,038.67
23
1,375.88
300.44
1,075.44
410,963.24
24
1,375.88
299.66
1,076.22
409,887.02
25
1,375.88
298.88
1,077.00
408,810.01
26
1,375.88
298.09
1,077.79
407,732.22
27
1,375.88
297.30
1,078.58
406,653.65
28
1,375.88
296.52
1,079.36
405,574.29
29
1,375.88
295.73
1,080.15
404,494.14
30
1,375.88
294.94
1,080.94
403,413.20
31
1,375.88
294.16
1,081.72
402,331.48
32
1,375.88
293.37
1,082.51
401,248.96
33
1,375.88
292.58
1,083.30
400,165.66
34
1,375.88
291.79
1,084.09
399,081.57
35
1,375.88
291.00
1,084.88
397,996.68
36
1,375.88
290.21
1,085.67
396,911.01
37
1,375.88
289.41
1,086.47
395,824.54
38
1,375.88
288.62
1,087.26
394,737.29
39
1,375.88
287.83
1,088.05
393,649.24
40
1,375.88
287.04
1,088.84
392,560.39
41
1,375.88
286.24
1,089.64
391,470.75
42
1,375.88
285.45
1,090.43
390,380.32
43
1,375.88
284.65
1,091.23
389,289.09
44
1,375.88
283.86
1,092.02
388,197.07
45
1,375.88
283.06
1,092.82
387,104.25
46
1,375.88
282.26
1,093.62
386,010.63
47
1,375.88
281.47
1,094.41
384,916.22
48
1,375.88
280.67
1,095.21
383,821.01
49
1,375.88
279.87
1,096.01
382,725.00
50
1,375.88
279.07
1,096.81
381,628.19
51
1,375.88
278.27
1,097.61
380,530.58
52
1,375.88
277.47
1,098.41
379,432.17
53
1,375.88
276.67
1,099.21
378,332.96
54
1,375.88
275.87
1,100.01
377,232.95
55
1,375.88
275.07
1,100.81
376,132.13
56
1,375.88
274.26
1,101.62
375,030.51
57
1,375.88
273.46
1,102.42
373,928.09
58
1,375.88
272.66
1,103.22
372,824.87
59
1,375.88
271.85
1,104.03
371,720.84
60
1,375.88
271.05
1,104.83
370,616.01
61
1,375.88
270.24
1,105.64
369,510.37
62
1,375.88
269.43
1,106.45
368,403.92
63
1,375.88
268.63
1,107.25
367,296.67
64
1,375.88
267.82
1,108.06
366,188.61
65
1,375.88
267.01
1,108.87
365,079.74
66
1,375.88
266.20
1,109.68
363,970.07
67
1,375.88
265.39
1,110.49
362,859.58
68
1,375.88
264.59
1,111.29
361,748.29
69
1,375.88
263.77
1,112.11
360,636.18
70
1,375.88
262.96
1,112.92
359,523.27
71
1,375.88
262.15
1,113.73
358,409.54
72
1,375.88
261.34
1,114.54
357,295.00
73
1,375.88
260.53
1,115.35
356,179.65
74
1,375.88
259.71
1,116.17
355,063.48
75
1,375.88
258.90
1,116.98
353,946.50
76
1,375.88
258.09
1,117.79
352,828.71
77
1,375.88
257.27
1,118.61
351,710.10
78
1,375.88
256.46
1,119.42
350,590.67
79
1,375.88
255.64
1,120.24
349,470.43
80
1,375.88
254.82
1,121.06
348,349.38
81
1,375.88
254.00
1,121.88
347,227.50
82
1,375.88
253.19
1,122.69
346,104.81
83
1,375.88
252.37
1,123.51
344,981.30
84
1,375.88
251.55
1,124.33
343,856.96
85
1,375.88
250.73
1,125.15
342,731.81
86
1,375.88
249.91
1,125.97
341,605.84
87
1,375.88
249.09
1,126.79
340,479.05
88
1,375.88
248.27
1,127.61
339,351.44
89
1,375.88
247.44
1,128.44
338,223.00
90
1,375.88
246.62
1,129.26
337,093.74
91
1,375.88
245.80
1,130.08
335,963.66
92
1,375.88
244.97
1,130.91
334,832.75
93
1,375.88
244.15
1,131.73
333,701.02
94
1,375.88
243.32
1,132.56
332,568.46
95
1,375.88
242.50
1,133.38
331,435.08
96
1,375.88
241.67
1,134.21
330,300.87
97
1,375.88
240.84
1,135.04
329,165.84
98
1,375.88
240.02
1,135.86
328,029.97
99
1,375.88
239.19
1,136.69
326,893.28
100
1,375.88
238.36
1,137.52
325,755.76
101
1,375.88
237.53
1,138.35
324,617.41
102
1,375.88
236.70
1,139.18
323,478.23
103
1,375.88
235.87
1,140.01
322,338.22
104
1,375.88
235.04
1,140.84
321,197.38
105
1,375.88
234.21
1,141.67
320,055.71
106
1,375.88
233.37
1,142.51
318,913.20
107
1,375.88
232.54
1,143.34
317,769.86
108
1,375.88
231.71
1,144.17
316,625.69
109
1,375.88
230.87
1,145.01
315,480.68
110
1,375.88
230.04
1,145.84
314,334.84
111
1,375.88
229.20
1,146.68
313,188.16
112
1,375.88
228.37
1,147.51
312,040.65
113
1,375.88
227.53
1,148.35
310,892.30
114
1,375.88
226.69
1,149.19
309,743.11
115
1,375.88
225.85
1,150.03
308,593.08
116
1,375.88
225.02
1,150.86
307,442.22
117
1,375.88
224.18
1,151.70
306,290.52
118
1,375.88
223.34
1,152.54
305,137.97
119
1,375.88
222.50
1,153.38
303,984.59
120
1,375.88
221.66
1,154.22
302,830.37
121
1,375.88
220.81
1,155.07
301,675.30
122
1,375.88
219.97
1,155.91
300,519.39
123
1,375.88
219.13
1,156.75
299,362.64
124
1,375.88
218.29
1,157.59
298,205.05
125
1,375.88
217.44
1,158.44
297,046.61
126
1,375.88
216.60
1,159.28
295,887.32
127
1,375.88
215.75
1,160.13
294,727.19
128
1,375.88
214.91
1,160.97
293,566.22
129
1,375.88
214.06
1,161.82
292,404.40
130
1,375.88
213.21
1,162.67
291,241.73
131
1,375.88
212.36
1,163.52
290,078.21
132
1,375.88
211.52
1,164.36
288,913.85
133
1,375.88
210.67
1,165.21
287,748.64
134
1,375.88
209.82
1,166.06
286,582.57
135
1,375.88
208.97
1,166.91
285,415.66
136
1,375.88
208.12
1,167.76
284,247.89
137
1,375.88
207.26
1,168.62
283,079.28
138
1,375.88
206.41
1,169.47
281,909.81
139
1,375.88
205.56
1,170.32
280,739.49
140
1,375.88
204.71
1,171.17
279,568.31
141
1,375.88
203.85
1,172.03
278,396.29
142
1,375.88
203.00
1,172.88
277,223.40
143
1,375.88
202.14
1,173.74
276,049.67
144
1,375.88
201.29
1,174.59
274,875.07
145
1,375.88
200.43
1,175.45
273,699.62
146
1,375.88
199.57
1,176.31
272,523.31
147
1,375.88
198.71
1,177.17
271,346.15
148
1,375.88
197.86
1,178.02
270,168.13
149
1,375.88
197.00
1,178.88
268,989.24
150
1,375.88
196.14
1,179.74
267,809.50
151
1,375.88
195.28
1,180.60
266,628.90
152
1,375.88
194.42
1,181.46
265,447.44
153
1,375.88
193.56
1,182.32
264,265.11
154
1,375.88
192.69
1,183.19
263,081.93
155
1,375.88
191.83
1,184.05
261,897.88
156
1,375.88
190.97
1,184.91
260,712.96
157
1,375.88
190.10
1,185.78
259,527.19
158
1,375.88
189.24
1,186.64
258,340.54
159
1,375.88
188.37
1,187.51
257,153.04
160
1,375.88
187.51
1,188.37
255,964.67
161
1,375.88
186.64
1,189.24
254,775.43
162
1,375.88
185.77
1,190.11
253,585.32
163
1,375.88
184.91
1,190.97
252,394.35
164
1,375.88
184.04
1,191.84
251,202.50
165
1,375.88
183.17
1,192.71
250,009.79
166
1,375.88
182.30
1,193.58
248,816.21
167
1,375.88
181.43
1,194.45
247,621.76
168
1,375.88
180.56
1,195.32
246,426.44
169
1,375.88
179.69
1,196.19
245,230.24
170
1,375.88
178.81
1,197.07
244,033.18
171
1,375.88
177.94
1,197.94
242,835.24
172
1,375.88
177.07
1,198.81
241,636.42
173
1,375.88
176.19
1,199.69
240,436.74
174
1,375.88
175.32
1,200.56
239,236.18
175
1,375.88
174.44
1,201.44
238,034.74
176
1,375.88
173.57
1,202.31
236,832.43
177
1,375.88
172.69
1,203.19
235,629.24
178
1,375.88
171.81
1,204.07
234,425.17
179
1,375.88
170.94
1,204.94
233,220.22
180
1,375.88
170.06
1,205.82
232,014.40
181
1,375.88
169.18
1,206.70
230,807.70
182
1,375.88
168.30
1,207.58
229,600.12
183
1,375.88
167.42
1,208.46
228,391.65
184
1,375.88
166.54
1,209.34
227,182.31
185
1,375.88
165.65
1,210.23
225,972.08
186
1,375.88
164.77
1,211.11
224,760.97
187
1,375.88
163.89
1,211.99
223,548.98
188
1,375.88
163.00
1,212.88
222,336.11
189
1,375.88
162.12
1,213.76
221,122.35
190
1,375.88
161.24
1,214.64
219,907.70
191
1,375.88
160.35
1,215.53
218,692.17
192
1,375.88
159.46
1,216.42
217,475.75
193
1,375.88
158.58
1,217.30
216,258.45
194
1,375.88
157.69
1,218.19
215,040.26
195
1,375.88
156.80
1,219.08
213,821.18
196
1,375.88
155.91
1,219.97
212,601.21
197
1,375.88
155.02
1,220.86
211,380.35
198
1,375.88
154.13
1,221.75
210,158.60
199
1,375.88
153.24
1,222.64
208,935.96
200
1,375.88
152.35
1,223.53
207,712.43
201
1,375.88
151.46
1,224.42
206,488.01
202
1,375.88
150.56
1,225.32
205,262.69
203
1,375.88
149.67
1,226.21
204,036.48
204
1,375.88
148.78
1,227.10
202,809.38
205
1,375.88
147.88
1,228.00
201,581.38
206
1,375.88
146.99
1,228.89
200,352.49
207
1,375.88
146.09
1,229.79
199,122.70
208
1,375.88
145.19
1,230.69
197,892.01
209
1,375.88
144.30
1,231.58
196,660.43
210
1,375.88
143.40
1,232.48
195,427.95
211
1,375.88
142.50
1,233.38
194,194.57
212
1,375.88
141.60
1,234.28
192,960.29
213
1,375.88
140.70
1,235.18
191,725.11
214
1,375.88
139.80
1,236.08
190,489.03
215
1,375.88
138.90
1,236.98
189,252.05
216
1,375.88
138.00
1,237.88
188,014.16
217
1,375.88
137.09
1,238.79
186,775.38
218
1,375.88
136.19
1,239.69
185,535.69
219
1,375.88
135.29
1,240.59
184,295.09
220
1,375.88
134.38
1,241.50
183,053.59
221
1,375.88
133.48
1,242.40
181,811.19
222
1,375.88
132.57
1,243.31
180,567.88
223
1,375.88
131.66
1,244.22
179,323.67
224
1,375.88
130.76
1,245.12
178,078.54
225
1,375.88
129.85
1,246.03
176,832.51
226
1,375.88
128.94
1,246.94
175,585.57
227
1,375.88
128.03
1,247.85
174,337.72
228
1,375.88
127.12
1,248.76
173,088.96
229
1,375.88
126.21
1,249.67
171,839.29
230
1,375.88
125.30
1,250.58
170,588.71
231
1,375.88
124.39
1,251.49
169,337.22
232
1,375.88
123.48
1,252.40
168,084.82
233
1,375.88
122.56
1,253.32
166,831.50
234
1,375.88
121.65
1,254.23
165,577.27
235
1,375.88
120.73
1,255.15
164,322.12
236
1,375.88
119.82
1,256.06
163,066.06
237
1,375.88
118.90
1,256.98
161,809.08
238
1,375.88
117.99
1,257.89
160,551.19
239
1,375.88
117.07
1,258.81
159,292.37
240
1,375.88
116.15
1,259.73
158,032.65
241
1,375.88
115.23
1,260.65
156,772.00
242
1,375.88
114.31
1,261.57
155,510.43
243
1,375.88
113.39
1,262.49
154,247.94
244
1,375.88
112.47
1,263.41
152,984.54
245
1,375.88
111.55
1,264.33
151,720.21
246
1,375.88
110.63
1,265.25
150,454.96
247
1,375.88
109.71
1,266.17
149,188.78
248
1,375.88
108.78
1,267.10
147,921.69
249
1,375.88
107.86
1,268.02
146,653.67
250
1,375.88
106.93
1,268.95
145,384.72
251
1,375.88
106.01
1,269.87
144,114.85
252
1,375.88
105.08
1,270.80
142,844.05
253
1,375.88
104.16
1,271.72
141,572.33
254
1,375.88
103.23
1,272.65
140,299.68
255
1,375.88
102.30
1,273.58
139,026.10
256
1,375.88
101.37
1,274.51
137,751.60
257
1,375.88
100.44
1,275.44
136,476.16
258
1,375.88
99.51
1,276.37
135,199.79
259
1,375.88
98.58
1,277.30
133,922.50
260
1,375.88
97.65
1,278.23
132,644.27
261
1,375.88
96.72
1,279.16
131,365.11
262
1,375.88
95.79
1,280.09
130,085.02
263
1,375.88
94.85
1,281.03
128,803.99
264
1,375.88
93.92
1,281.96
127,522.03
265
1,375.88
92.98
1,282.90
126,239.13
266
1,375.88
92.05
1,283.83
124,955.30
267
1,375.88
91.11
1,284.77
123,670.54
268
1,375.88
90.18
1,285.70
122,384.83
269
1,375.88
89.24
1,286.64
121,098.19
270
1,375.88
88.30
1,287.58
119,810.61
271
1,375.88
87.36
1,288.52
118,522.10
272
1,375.88
86.42
1,289.46
117,232.64
273
1,375.88
85.48
1,290.40
115,942.24
274
1,375.88
84.54
1,291.34
114,650.90
275
1,375.88
83.60
1,292.28
113,358.62
276
1,375.88
82.66
1,293.22
112,065.40
277
1,375.88
81.71
1,294.17
110,771.23
278
1,375.88
80.77
1,295.11
109,476.12
279
1,375.88
79.83
1,296.05
108,180.07
280
1,375.88
78.88
1,297.00
106,883.07
281
1,375.88
77.94
1,297.94
105,585.13
282
1,375.88
76.99
1,298.89
104,286.24
283
1,375.88
76.04
1,299.84
102,986.40
284
1,375.88
75.09
1,300.79
101,685.61
285
1,375.88
74.15
1,301.73
100,383.88
286
1,375.88
73.20
1,302.68
99,081.19
287
1,375.88
72.25
1,303.63
97,777.56
288
1,375.88
71.30
1,304.58
96,472.98
289
1,375.88
70.34
1,305.54
95,167.44
290
1,375.88
69.39
1,306.49
93,860.95
291
1,375.88
68.44
1,307.44
92,553.51
292
1,375.88
67.49
1,308.39
91,245.12
293
1,375.88
66.53
1,309.35
89,935.77
294
1,375.88
65.58
1,310.30
88,625.47
295
1,375.88
64.62
1,311.26
87,314.22
296
1,375.88
63.67
1,312.21
86,002.00
297
1,375.88
62.71
1,313.17
84,688.83
298
1,375.88
61.75
1,314.13
83,374.70
299
1,375.88
60.79
1,315.09
82,059.62
300
1,375.88
59.84
1,316.04
80,743.57
301
1,375.88
58.88
1,317.00
79,426.57
302
1,375.88
57.92
1,317.96
78,108.60
303
1,375.88
56.95
1,318.93
76,789.68
304
1,375.88
55.99
1,319.89
75,469.79
305
1,375.88
55.03
1,320.85
74,148.94
306
1,375.88
54.07
1,321.81
72,827.13
307
1,375.88
53.10
1,322.78
71,504.35
308
1,375.88
52.14
1,323.74
70,180.61
309
1,375.88
51.17
1,324.71
68,855.90
310
1,375.88
50.21
1,325.67
67,530.23
311
1,375.88
49.24
1,326.64
66,203.59
312
1,375.88
48.27
1,327.61
64,875.98
313
1,375.88
47.31
1,328.57
63,547.41
314
1,375.88
46.34
1,329.54
62,217.87
315
1,375.88
45.37
1,330.51
60,887.35
316
1,375.88
44.40
1,331.48
59,555.87
317
1,375.88
43.43
1,332.45
58,223.42
318
1,375.88
42.45
1,333.43
56,889.99
319
1,375.88
41.48
1,334.40
55,555.59
320
1,375.88
40.51
1,335.37
54,220.22
321
1,375.88
39.54
1,336.34
52,883.88
322
1,375.88
38.56
1,337.32
51,546.56
323
1,375.88
37.59
1,338.29
50,208.27
324
1,375.88
36.61
1,339.27
48,869.00
325
1,375.88
35.63
1,340.25
47,528.75
326
1,375.88
34.66
1,341.22
46,187.53
327
1,375.88
33.68
1,342.20
44,845.32
328
1,375.88
32.70
1,343.18
43,502.14
329
1,375.88
31.72
1,344.16
42,157.98
330
1,375.88
30.74
1,345.14
40,812.84
331
1,375.88
29.76
1,346.12
39,466.72
332
1,375.88
28.78
1,347.10
38,119.62
333
1,375.88
27.80
1,348.08
36,771.54
334
1,375.88
26.81
1,349.07
35,422.47
335
1,375.88
25.83
1,350.05
34,072.42
336
1,375.88
24.84
1,351.04
32,721.38
337
1,375.88
23.86
1,352.02
31,369.36
338
1,375.88
22.87
1,353.01
30,016.36
339
1,375.88
21.89
1,353.99
28,662.36
340
1,375.88
20.90
1,354.98
27,307.38
341
1,375.88
19.91
1,355.97
25,951.41
342
1,375.88
18.92
1,356.96
24,594.46
343
1,375.88
17.93
1,357.95
23,236.51
344
1,375.88
16.94
1,358.94
21,877.57
345
1,375.88
15.95
1,359.93
20,517.65
346
1,375.88
14.96
1,360.92
19,156.73
347
1,375.88
13.97
1,361.91
17,794.82
348
1,375.88
12.98
1,362.90
16,431.91
349
1,375.88
11.98
1,363.90
15,068.01
350
1,375.88
10.99
1,364.89
13,703.12
351
1,375.88
9.99
1,365.89
12,337.23
352
1,375.88
9.00
1,366.88
10,970.35
353
1,375.88
8.00
1,367.88
9,602.47
354
1,375.88
7.00
1,368.88
8,233.59
355
1,375.88
6.00
1,369.88
6,863.71
356
1,375.88
5.00
1,370.88
5,492.84
357
1,375.88
4.01
1,371.87
4,120.96
358
1,375.88
3.00
1,372.88
2,748.09
359
1,375.88
2.00
1,373.88
1,374.21
360
1,375.21
1.00
1,374.21
0.00
Totals
495,316.13
59,815.13
435,501.00

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