Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,378.73  
 

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
1,378.73
318.21
1,060.52
435,342.48
2
1,378.73
317.44
1,061.29
434,281.19
3
1,378.73
316.66
1,062.07
433,219.12
4
1,378.73
315.89
1,062.84
432,156.28
5
1,378.73
315.11
1,063.62
431,092.66
6
1,378.73
314.34
1,064.39
430,028.27
7
1,378.73
313.56
1,065.17
428,963.10
8
1,378.73
312.79
1,065.94
427,897.16
9
1,378.73
312.01
1,066.72
426,830.44
10
1,378.73
311.23
1,067.50
425,762.94
11
1,378.73
310.45
1,068.28
424,694.66
12
1,378.73
309.67
1,069.06
423,625.60
13
1,378.73
308.89
1,069.84
422,555.77
14
1,378.73
308.11
1,070.62
421,485.15
15
1,378.73
307.33
1,071.40
420,413.75
16
1,378.73
306.55
1,072.18
419,341.58
17
1,378.73
305.77
1,072.96
418,268.62
18
1,378.73
304.99
1,073.74
417,194.87
19
1,378.73
304.20
1,074.53
416,120.35
20
1,378.73
303.42
1,075.31
415,045.04
21
1,378.73
302.64
1,076.09
413,968.95
22
1,378.73
301.85
1,076.88
412,892.07
23
1,378.73
301.07
1,077.66
411,814.41
24
1,378.73
300.28
1,078.45
410,735.96
25
1,378.73
299.49
1,079.24
409,656.72
26
1,378.73
298.71
1,080.02
408,576.70
27
1,378.73
297.92
1,080.81
407,495.89
28
1,378.73
297.13
1,081.60
406,414.29
29
1,378.73
296.34
1,082.39
405,331.91
30
1,378.73
295.55
1,083.18
404,248.73
31
1,378.73
294.76
1,083.97
403,164.77
32
1,378.73
293.97
1,084.76
402,080.01
33
1,378.73
293.18
1,085.55
400,994.46
34
1,378.73
292.39
1,086.34
399,908.13
35
1,378.73
291.60
1,087.13
398,821.00
36
1,378.73
290.81
1,087.92
397,733.07
37
1,378.73
290.01
1,088.72
396,644.36
38
1,378.73
289.22
1,089.51
395,554.85
39
1,378.73
288.43
1,090.30
394,464.54
40
1,378.73
287.63
1,091.10
393,373.44
41
1,378.73
286.83
1,091.90
392,281.55
42
1,378.73
286.04
1,092.69
391,188.86
43
1,378.73
285.24
1,093.49
390,095.37
44
1,378.73
284.44
1,094.29
389,001.08
45
1,378.73
283.65
1,095.08
387,906.00
46
1,378.73
282.85
1,095.88
386,810.12
47
1,378.73
282.05
1,096.68
385,713.44
48
1,378.73
281.25
1,097.48
384,615.95
49
1,378.73
280.45
1,098.28
383,517.67
50
1,378.73
279.65
1,099.08
382,418.59
51
1,378.73
278.85
1,099.88
381,318.71
52
1,378.73
278.04
1,100.69
380,218.02
53
1,378.73
277.24
1,101.49
379,116.54
54
1,378.73
276.44
1,102.29
378,014.25
55
1,378.73
275.64
1,103.09
376,911.15
56
1,378.73
274.83
1,103.90
375,807.25
57
1,378.73
274.03
1,104.70
374,702.55
58
1,378.73
273.22
1,105.51
373,597.04
59
1,378.73
272.41
1,106.32
372,490.72
60
1,378.73
271.61
1,107.12
371,383.60
61
1,378.73
270.80
1,107.93
370,275.67
62
1,378.73
269.99
1,108.74
369,166.93
63
1,378.73
269.18
1,109.55
368,057.39
64
1,378.73
268.38
1,110.35
366,947.03
65
1,378.73
267.57
1,111.16
365,835.87
66
1,378.73
266.76
1,111.97
364,723.89
67
1,378.73
265.94
1,112.79
363,611.11
68
1,378.73
265.13
1,113.60
362,497.51
69
1,378.73
264.32
1,114.41
361,383.10
70
1,378.73
263.51
1,115.22
360,267.88
71
1,378.73
262.70
1,116.03
359,151.85
72
1,378.73
261.88
1,116.85
358,035.00
73
1,378.73
261.07
1,117.66
356,917.34
74
1,378.73
260.25
1,118.48
355,798.86
75
1,378.73
259.44
1,119.29
354,679.56
76
1,378.73
258.62
1,120.11
353,559.46
77
1,378.73
257.80
1,120.93
352,438.53
78
1,378.73
256.99
1,121.74
351,316.79
79
1,378.73
256.17
1,122.56
350,194.22
80
1,378.73
255.35
1,123.38
349,070.84
81
1,378.73
254.53
1,124.20
347,946.64
82
1,378.73
253.71
1,125.02
346,821.63
83
1,378.73
252.89
1,125.84
345,695.79
84
1,378.73
252.07
1,126.66
344,569.13
85
1,378.73
251.25
1,127.48
343,441.64
86
1,378.73
250.43
1,128.30
342,313.34
87
1,378.73
249.60
1,129.13
341,184.21
88
1,378.73
248.78
1,129.95
340,054.26
89
1,378.73
247.96
1,130.77
338,923.49
90
1,378.73
247.13
1,131.60
337,791.89
91
1,378.73
246.31
1,132.42
336,659.47
92
1,378.73
245.48
1,133.25
335,526.22
93
1,378.73
244.65
1,134.08
334,392.14
94
1,378.73
243.83
1,134.90
333,257.24
95
1,378.73
243.00
1,135.73
332,121.51
96
1,378.73
242.17
1,136.56
330,984.95
97
1,378.73
241.34
1,137.39
329,847.57
98
1,378.73
240.51
1,138.22
328,709.35
99
1,378.73
239.68
1,139.05
327,570.30
100
1,378.73
238.85
1,139.88
326,430.43
101
1,378.73
238.02
1,140.71
325,289.72
102
1,378.73
237.19
1,141.54
324,148.18
103
1,378.73
236.36
1,142.37
323,005.81
104
1,378.73
235.53
1,143.20
321,862.60
105
1,378.73
234.69
1,144.04
320,718.57
106
1,378.73
233.86
1,144.87
319,573.69
107
1,378.73
233.02
1,145.71
318,427.99
108
1,378.73
232.19
1,146.54
317,281.44
109
1,378.73
231.35
1,147.38
316,134.06
110
1,378.73
230.51
1,148.22
314,985.85
111
1,378.73
229.68
1,149.05
313,836.79
112
1,378.73
228.84
1,149.89
312,686.90
113
1,378.73
228.00
1,150.73
311,536.18
114
1,378.73
227.16
1,151.57
310,384.61
115
1,378.73
226.32
1,152.41
309,232.20
116
1,378.73
225.48
1,153.25
308,078.95
117
1,378.73
224.64
1,154.09
306,924.86
118
1,378.73
223.80
1,154.93
305,769.93
119
1,378.73
222.96
1,155.77
304,614.16
120
1,378.73
222.11
1,156.62
303,457.54
121
1,378.73
221.27
1,157.46
302,300.08
122
1,378.73
220.43
1,158.30
301,141.78
123
1,378.73
219.58
1,159.15
299,982.63
124
1,378.73
218.74
1,159.99
298,822.64
125
1,378.73
217.89
1,160.84
297,661.80
126
1,378.73
217.05
1,161.68
296,500.12
127
1,378.73
216.20
1,162.53
295,337.59
128
1,378.73
215.35
1,163.38
294,174.21
129
1,378.73
214.50
1,164.23
293,009.98
130
1,378.73
213.65
1,165.08
291,844.90
131
1,378.73
212.80
1,165.93
290,678.97
132
1,378.73
211.95
1,166.78
289,512.20
133
1,378.73
211.10
1,167.63
288,344.57
134
1,378.73
210.25
1,168.48
287,176.09
135
1,378.73
209.40
1,169.33
286,006.76
136
1,378.73
208.55
1,170.18
284,836.58
137
1,378.73
207.69
1,171.04
283,665.54
138
1,378.73
206.84
1,171.89
282,493.65
139
1,378.73
205.98
1,172.75
281,320.91
140
1,378.73
205.13
1,173.60
280,147.31
141
1,378.73
204.27
1,174.46
278,972.85
142
1,378.73
203.42
1,175.31
277,797.54
143
1,378.73
202.56
1,176.17
276,621.37
144
1,378.73
201.70
1,177.03
275,444.34
145
1,378.73
200.84
1,177.89
274,266.46
146
1,378.73
199.99
1,178.74
273,087.71
147
1,378.73
199.13
1,179.60
271,908.11
148
1,378.73
198.27
1,180.46
270,727.64
149
1,378.73
197.41
1,181.32
269,546.32
150
1,378.73
196.54
1,182.19
268,364.13
151
1,378.73
195.68
1,183.05
267,181.09
152
1,378.73
194.82
1,183.91
265,997.18
153
1,378.73
193.96
1,184.77
264,812.40
154
1,378.73
193.09
1,185.64
263,626.76
155
1,378.73
192.23
1,186.50
262,440.26
156
1,378.73
191.36
1,187.37
261,252.90
157
1,378.73
190.50
1,188.23
260,064.66
158
1,378.73
189.63
1,189.10
258,875.56
159
1,378.73
188.76
1,189.97
257,685.60
160
1,378.73
187.90
1,190.83
256,494.76
161
1,378.73
187.03
1,191.70
255,303.06
162
1,378.73
186.16
1,192.57
254,110.49
163
1,378.73
185.29
1,193.44
252,917.05
164
1,378.73
184.42
1,194.31
251,722.74
165
1,378.73
183.55
1,195.18
250,527.55
166
1,378.73
182.68
1,196.05
249,331.50
167
1,378.73
181.80
1,196.93
248,134.57
168
1,378.73
180.93
1,197.80
246,936.78
169
1,378.73
180.06
1,198.67
245,738.10
170
1,378.73
179.18
1,199.55
244,538.56
171
1,378.73
178.31
1,200.42
243,338.14
172
1,378.73
177.43
1,201.30
242,136.84
173
1,378.73
176.56
1,202.17
240,934.67
174
1,378.73
175.68
1,203.05
239,731.62
175
1,378.73
174.80
1,203.93
238,527.69
176
1,378.73
173.93
1,204.80
237,322.89
177
1,378.73
173.05
1,205.68
236,117.21
178
1,378.73
172.17
1,206.56
234,910.65
179
1,378.73
171.29
1,207.44
233,703.21
180
1,378.73
170.41
1,208.32
232,494.89
181
1,378.73
169.53
1,209.20
231,285.68
182
1,378.73
168.65
1,210.08
230,075.60
183
1,378.73
167.76
1,210.97
228,864.63
184
1,378.73
166.88
1,211.85
227,652.78
185
1,378.73
166.00
1,212.73
226,440.05
186
1,378.73
165.11
1,213.62
225,226.43
187
1,378.73
164.23
1,214.50
224,011.93
188
1,378.73
163.34
1,215.39
222,796.54
189
1,378.73
162.46
1,216.27
221,580.27
190
1,378.73
161.57
1,217.16
220,363.11
191
1,378.73
160.68
1,218.05
219,145.06
192
1,378.73
159.79
1,218.94
217,926.12
193
1,378.73
158.90
1,219.83
216,706.30
194
1,378.73
158.02
1,220.71
215,485.58
195
1,378.73
157.12
1,221.61
214,263.98
196
1,378.73
156.23
1,222.50
213,041.48
197
1,378.73
155.34
1,223.39
211,818.09
198
1,378.73
154.45
1,224.28
210,593.81
199
1,378.73
153.56
1,225.17
209,368.64
200
1,378.73
152.66
1,226.07
208,142.58
201
1,378.73
151.77
1,226.96
206,915.62
202
1,378.73
150.88
1,227.85
205,687.76
203
1,378.73
149.98
1,228.75
204,459.01
204
1,378.73
149.08
1,229.65
203,229.37
205
1,378.73
148.19
1,230.54
201,998.83
206
1,378.73
147.29
1,231.44
200,767.39
207
1,378.73
146.39
1,232.34
199,535.05
208
1,378.73
145.49
1,233.24
198,301.81
209
1,378.73
144.60
1,234.13
197,067.68
210
1,378.73
143.70
1,235.03
195,832.64
211
1,378.73
142.79
1,235.94
194,596.71
212
1,378.73
141.89
1,236.84
193,359.87
213
1,378.73
140.99
1,237.74
192,122.13
214
1,378.73
140.09
1,238.64
190,883.49
215
1,378.73
139.19
1,239.54
189,643.95
216
1,378.73
138.28
1,240.45
188,403.50
217
1,378.73
137.38
1,241.35
187,162.15
218
1,378.73
136.47
1,242.26
185,919.89
219
1,378.73
135.57
1,243.16
184,676.73
220
1,378.73
134.66
1,244.07
183,432.66
221
1,378.73
133.75
1,244.98
182,187.68
222
1,378.73
132.85
1,245.88
180,941.80
223
1,378.73
131.94
1,246.79
179,695.00
224
1,378.73
131.03
1,247.70
178,447.30
225
1,378.73
130.12
1,248.61
177,198.69
226
1,378.73
129.21
1,249.52
175,949.16
227
1,378.73
128.30
1,250.43
174,698.73
228
1,378.73
127.38
1,251.35
173,447.39
229
1,378.73
126.47
1,252.26
172,195.13
230
1,378.73
125.56
1,253.17
170,941.96
231
1,378.73
124.65
1,254.08
169,687.87
232
1,378.73
123.73
1,255.00
168,432.87
233
1,378.73
122.82
1,255.91
167,176.96
234
1,378.73
121.90
1,256.83
165,920.13
235
1,378.73
120.98
1,257.75
164,662.38
236
1,378.73
120.07
1,258.66
163,403.72
237
1,378.73
119.15
1,259.58
162,144.14
238
1,378.73
118.23
1,260.50
160,883.64
239
1,378.73
117.31
1,261.42
159,622.22
240
1,378.73
116.39
1,262.34
158,359.88
241
1,378.73
115.47
1,263.26
157,096.62
242
1,378.73
114.55
1,264.18
155,832.44
243
1,378.73
113.63
1,265.10
154,567.34
244
1,378.73
112.71
1,266.02
153,301.31
245
1,378.73
111.78
1,266.95
152,034.36
246
1,378.73
110.86
1,267.87
150,766.49
247
1,378.73
109.93
1,268.80
149,497.70
248
1,378.73
109.01
1,269.72
148,227.98
249
1,378.73
108.08
1,270.65
146,957.33
250
1,378.73
107.16
1,271.57
145,685.75
251
1,378.73
106.23
1,272.50
144,413.25
252
1,378.73
105.30
1,273.43
143,139.83
253
1,378.73
104.37
1,274.36
141,865.47
254
1,378.73
103.44
1,275.29
140,590.18
255
1,378.73
102.51
1,276.22
139,313.97
256
1,378.73
101.58
1,277.15
138,036.82
257
1,378.73
100.65
1,278.08
136,758.74
258
1,378.73
99.72
1,279.01
135,479.73
259
1,378.73
98.79
1,279.94
134,199.79
260
1,378.73
97.85
1,280.88
132,918.91
261
1,378.73
96.92
1,281.81
131,637.10
262
1,378.73
95.99
1,282.74
130,354.36
263
1,378.73
95.05
1,283.68
129,070.68
264
1,378.73
94.11
1,284.62
127,786.06
265
1,378.73
93.18
1,285.55
126,500.51
266
1,378.73
92.24
1,286.49
125,214.02
267
1,378.73
91.30
1,287.43
123,926.59
268
1,378.73
90.36
1,288.37
122,638.22
269
1,378.73
89.42
1,289.31
121,348.92
270
1,378.73
88.48
1,290.25
120,058.67
271
1,378.73
87.54
1,291.19
118,767.48
272
1,378.73
86.60
1,292.13
117,475.35
273
1,378.73
85.66
1,293.07
116,182.28
274
1,378.73
84.72
1,294.01
114,888.27
275
1,378.73
83.77
1,294.96
113,593.31
276
1,378.73
82.83
1,295.90
112,297.41
277
1,378.73
81.88
1,296.85
111,000.56
278
1,378.73
80.94
1,297.79
109,702.77
279
1,378.73
79.99
1,298.74
108,404.03
280
1,378.73
79.04
1,299.69
107,104.35
281
1,378.73
78.10
1,300.63
105,803.72
282
1,378.73
77.15
1,301.58
104,502.13
283
1,378.73
76.20
1,302.53
103,199.60
284
1,378.73
75.25
1,303.48
101,896.12
285
1,378.73
74.30
1,304.43
100,591.69
286
1,378.73
73.35
1,305.38
99,286.31
287
1,378.73
72.40
1,306.33
97,979.98
288
1,378.73
71.44
1,307.29
96,672.69
289
1,378.73
70.49
1,308.24
95,364.45
290
1,378.73
69.54
1,309.19
94,055.26
291
1,378.73
68.58
1,310.15
92,745.11
292
1,378.73
67.63
1,311.10
91,434.01
293
1,378.73
66.67
1,312.06
90,121.95
294
1,378.73
65.71
1,313.02
88,808.93
295
1,378.73
64.76
1,313.97
87,494.96
296
1,378.73
63.80
1,314.93
86,180.03
297
1,378.73
62.84
1,315.89
84,864.14
298
1,378.73
61.88
1,316.85
83,547.29
299
1,378.73
60.92
1,317.81
82,229.48
300
1,378.73
59.96
1,318.77
80,910.70
301
1,378.73
59.00
1,319.73
79,590.97
302
1,378.73
58.04
1,320.69
78,270.28
303
1,378.73
57.07
1,321.66
76,948.62
304
1,378.73
56.11
1,322.62
75,626.00
305
1,378.73
55.14
1,323.59
74,302.41
306
1,378.73
54.18
1,324.55
72,977.86
307
1,378.73
53.21
1,325.52
71,652.34
308
1,378.73
52.25
1,326.48
70,325.86
309
1,378.73
51.28
1,327.45
68,998.41
310
1,378.73
50.31
1,328.42
67,669.99
311
1,378.73
49.34
1,329.39
66,340.60
312
1,378.73
48.37
1,330.36
65,010.25
313
1,378.73
47.40
1,331.33
63,678.92
314
1,378.73
46.43
1,332.30
62,346.62
315
1,378.73
45.46
1,333.27
61,013.35
316
1,378.73
44.49
1,334.24
59,679.11
317
1,378.73
43.52
1,335.21
58,343.90
318
1,378.73
42.54
1,336.19
57,007.71
319
1,378.73
41.57
1,337.16
55,670.55
320
1,378.73
40.59
1,338.14
54,332.41
321
1,378.73
39.62
1,339.11
52,993.30
322
1,378.73
38.64
1,340.09
51,653.21
323
1,378.73
37.66
1,341.07
50,312.14
324
1,378.73
36.69
1,342.04
48,970.10
325
1,378.73
35.71
1,343.02
47,627.08
326
1,378.73
34.73
1,344.00
46,283.08
327
1,378.73
33.75
1,344.98
44,938.09
328
1,378.73
32.77
1,345.96
43,592.13
329
1,378.73
31.79
1,346.94
42,245.19
330
1,378.73
30.80
1,347.93
40,897.26
331
1,378.73
29.82
1,348.91
39,548.35
332
1,378.73
28.84
1,349.89
38,198.46
333
1,378.73
27.85
1,350.88
36,847.58
334
1,378.73
26.87
1,351.86
35,495.72
335
1,378.73
25.88
1,352.85
34,142.87
336
1,378.73
24.90
1,353.83
32,789.04
337
1,378.73
23.91
1,354.82
31,434.22
338
1,378.73
22.92
1,355.81
30,078.41
339
1,378.73
21.93
1,356.80
28,721.61
340
1,378.73
20.94
1,357.79
27,363.82
341
1,378.73
19.95
1,358.78
26,005.05
342
1,378.73
18.96
1,359.77
24,645.28
343
1,378.73
17.97
1,360.76
23,284.52
344
1,378.73
16.98
1,361.75
21,922.77
345
1,378.73
15.99
1,362.74
20,560.02
346
1,378.73
14.99
1,363.74
19,196.28
347
1,378.73
14.00
1,364.73
17,831.55
348
1,378.73
13.00
1,365.73
16,465.82
349
1,378.73
12.01
1,366.72
15,099.10
350
1,378.73
11.01
1,367.72
13,731.38
351
1,378.73
10.01
1,368.72
12,362.66
352
1,378.73
9.01
1,369.72
10,992.95
353
1,378.73
8.02
1,370.71
9,622.23
354
1,378.73
7.02
1,371.71
8,250.52
355
1,378.73
6.02
1,372.71
6,877.80
356
1,378.73
5.02
1,373.71
5,504.09
357
1,378.73
4.01
1,374.72
4,129.37
358
1,378.73
3.01
1,375.72
2,753.65
359
1,378.73
2.01
1,376.72
1,376.93
360
1,377.93
1.00
1,376.93
0.00
Totals
496,342.00
59,939.00
436,403.00

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