Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,428.84  
 

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
1,428.84
409.13
1,019.71
435,383.29
2
1,428.84
408.17
1,020.67
434,362.62
3
1,428.84
407.21
1,021.63
433,340.99
4
1,428.84
406.26
1,022.58
432,318.41
5
1,428.84
405.30
1,023.54
431,294.87
6
1,428.84
404.34
1,024.50
430,270.37
7
1,428.84
403.38
1,025.46
429,244.91
8
1,428.84
402.42
1,026.42
428,218.48
9
1,428.84
401.45
1,027.39
427,191.10
10
1,428.84
400.49
1,028.35
426,162.75
11
1,428.84
399.53
1,029.31
425,133.44
12
1,428.84
398.56
1,030.28
424,103.16
13
1,428.84
397.60
1,031.24
423,071.92
14
1,428.84
396.63
1,032.21
422,039.71
15
1,428.84
395.66
1,033.18
421,006.53
16
1,428.84
394.69
1,034.15
419,972.38
17
1,428.84
393.72
1,035.12
418,937.27
18
1,428.84
392.75
1,036.09
417,901.18
19
1,428.84
391.78
1,037.06
416,864.12
20
1,428.84
390.81
1,038.03
415,826.09
21
1,428.84
389.84
1,039.00
414,787.09
22
1,428.84
388.86
1,039.98
413,747.11
23
1,428.84
387.89
1,040.95
412,706.16
24
1,428.84
386.91
1,041.93
411,664.23
25
1,428.84
385.94
1,042.90
410,621.33
26
1,428.84
384.96
1,043.88
409,577.45
27
1,428.84
383.98
1,044.86
408,532.59
28
1,428.84
383.00
1,045.84
407,486.74
29
1,428.84
382.02
1,046.82
406,439.92
30
1,428.84
381.04
1,047.80
405,392.12
31
1,428.84
380.06
1,048.78
404,343.34
32
1,428.84
379.07
1,049.77
403,293.57
33
1,428.84
378.09
1,050.75
402,242.82
34
1,428.84
377.10
1,051.74
401,191.08
35
1,428.84
376.12
1,052.72
400,138.36
36
1,428.84
375.13
1,053.71
399,084.64
37
1,428.84
374.14
1,054.70
398,029.95
38
1,428.84
373.15
1,055.69
396,974.26
39
1,428.84
372.16
1,056.68
395,917.58
40
1,428.84
371.17
1,057.67
394,859.92
41
1,428.84
370.18
1,058.66
393,801.26
42
1,428.84
369.19
1,059.65
392,741.61
43
1,428.84
368.20
1,060.64
391,680.96
44
1,428.84
367.20
1,061.64
390,619.32
45
1,428.84
366.21
1,062.63
389,556.69
46
1,428.84
365.21
1,063.63
388,493.06
47
1,428.84
364.21
1,064.63
387,428.43
48
1,428.84
363.21
1,065.63
386,362.80
49
1,428.84
362.22
1,066.62
385,296.18
50
1,428.84
361.22
1,067.62
384,228.55
51
1,428.84
360.21
1,068.63
383,159.93
52
1,428.84
359.21
1,069.63
382,090.30
53
1,428.84
358.21
1,070.63
381,019.67
54
1,428.84
357.21
1,071.63
379,948.04
55
1,428.84
356.20
1,072.64
378,875.40
56
1,428.84
355.20
1,073.64
377,801.75
57
1,428.84
354.19
1,074.65
376,727.10
58
1,428.84
353.18
1,075.66
375,651.44
59
1,428.84
352.17
1,076.67
374,574.78
60
1,428.84
351.16
1,077.68
373,497.10
61
1,428.84
350.15
1,078.69
372,418.41
62
1,428.84
349.14
1,079.70
371,338.72
63
1,428.84
348.13
1,080.71
370,258.01
64
1,428.84
347.12
1,081.72
369,176.28
65
1,428.84
346.10
1,082.74
368,093.55
66
1,428.84
345.09
1,083.75
367,009.79
67
1,428.84
344.07
1,084.77
365,925.03
68
1,428.84
343.05
1,085.79
364,839.24
69
1,428.84
342.04
1,086.80
363,752.44
70
1,428.84
341.02
1,087.82
362,664.62
71
1,428.84
340.00
1,088.84
361,575.77
72
1,428.84
338.98
1,089.86
360,485.91
73
1,428.84
337.96
1,090.88
359,395.03
74
1,428.84
336.93
1,091.91
358,303.12
75
1,428.84
335.91
1,092.93
357,210.19
76
1,428.84
334.88
1,093.96
356,116.23
77
1,428.84
333.86
1,094.98
355,021.25
78
1,428.84
332.83
1,096.01
353,925.24
79
1,428.84
331.80
1,097.04
352,828.21
80
1,428.84
330.78
1,098.06
351,730.15
81
1,428.84
329.75
1,099.09
350,631.05
82
1,428.84
328.72
1,100.12
349,530.93
83
1,428.84
327.69
1,101.15
348,429.77
84
1,428.84
326.65
1,102.19
347,327.59
85
1,428.84
325.62
1,103.22
346,224.37
86
1,428.84
324.59
1,104.25
345,120.11
87
1,428.84
323.55
1,105.29
344,014.82
88
1,428.84
322.51
1,106.33
342,908.50
89
1,428.84
321.48
1,107.36
341,801.13
90
1,428.84
320.44
1,108.40
340,692.73
91
1,428.84
319.40
1,109.44
339,583.29
92
1,428.84
318.36
1,110.48
338,472.81
93
1,428.84
317.32
1,111.52
337,361.29
94
1,428.84
316.28
1,112.56
336,248.72
95
1,428.84
315.23
1,113.61
335,135.12
96
1,428.84
314.19
1,114.65
334,020.47
97
1,428.84
313.14
1,115.70
332,904.77
98
1,428.84
312.10
1,116.74
331,788.03
99
1,428.84
311.05
1,117.79
330,670.24
100
1,428.84
310.00
1,118.84
329,551.40
101
1,428.84
308.95
1,119.89
328,431.52
102
1,428.84
307.90
1,120.94
327,310.58
103
1,428.84
306.85
1,121.99
326,188.60
104
1,428.84
305.80
1,123.04
325,065.56
105
1,428.84
304.75
1,124.09
323,941.47
106
1,428.84
303.70
1,125.14
322,816.32
107
1,428.84
302.64
1,126.20
321,690.12
108
1,428.84
301.58
1,127.26
320,562.87
109
1,428.84
300.53
1,128.31
319,434.55
110
1,428.84
299.47
1,129.37
318,305.18
111
1,428.84
298.41
1,130.43
317,174.76
112
1,428.84
297.35
1,131.49
316,043.27
113
1,428.84
296.29
1,132.55
314,910.72
114
1,428.84
295.23
1,133.61
313,777.11
115
1,428.84
294.17
1,134.67
312,642.43
116
1,428.84
293.10
1,135.74
311,506.69
117
1,428.84
292.04
1,136.80
310,369.89
118
1,428.84
290.97
1,137.87
309,232.02
119
1,428.84
289.91
1,138.93
308,093.09
120
1,428.84
288.84
1,140.00
306,953.09
121
1,428.84
287.77
1,141.07
305,812.02
122
1,428.84
286.70
1,142.14
304,669.87
123
1,428.84
285.63
1,143.21
303,526.66
124
1,428.84
284.56
1,144.28
302,382.38
125
1,428.84
283.48
1,145.36
301,237.02
126
1,428.84
282.41
1,146.43
300,090.59
127
1,428.84
281.33
1,147.51
298,943.09
128
1,428.84
280.26
1,148.58
297,794.51
129
1,428.84
279.18
1,149.66
296,644.85
130
1,428.84
278.10
1,150.74
295,494.11
131
1,428.84
277.03
1,151.81
294,342.30
132
1,428.84
275.95
1,152.89
293,189.40
133
1,428.84
274.87
1,153.97
292,035.43
134
1,428.84
273.78
1,155.06
290,880.37
135
1,428.84
272.70
1,156.14
289,724.23
136
1,428.84
271.62
1,157.22
288,567.01
137
1,428.84
270.53
1,158.31
287,408.70
138
1,428.84
269.45
1,159.39
286,249.31
139
1,428.84
268.36
1,160.48
285,088.82
140
1,428.84
267.27
1,161.57
283,927.26
141
1,428.84
266.18
1,162.66
282,764.60
142
1,428.84
265.09
1,163.75
281,600.85
143
1,428.84
264.00
1,164.84
280,436.01
144
1,428.84
262.91
1,165.93
279,270.08
145
1,428.84
261.82
1,167.02
278,103.05
146
1,428.84
260.72
1,168.12
276,934.94
147
1,428.84
259.63
1,169.21
275,765.72
148
1,428.84
258.53
1,170.31
274,595.41
149
1,428.84
257.43
1,171.41
273,424.01
150
1,428.84
256.34
1,172.50
272,251.50
151
1,428.84
255.24
1,173.60
271,077.90
152
1,428.84
254.14
1,174.70
269,903.19
153
1,428.84
253.03
1,175.81
268,727.39
154
1,428.84
251.93
1,176.91
267,550.48
155
1,428.84
250.83
1,178.01
266,372.47
156
1,428.84
249.72
1,179.12
265,193.35
157
1,428.84
248.62
1,180.22
264,013.13
158
1,428.84
247.51
1,181.33
262,831.80
159
1,428.84
246.40
1,182.44
261,649.37
160
1,428.84
245.30
1,183.54
260,465.82
161
1,428.84
244.19
1,184.65
259,281.17
162
1,428.84
243.08
1,185.76
258,095.41
163
1,428.84
241.96
1,186.88
256,908.53
164
1,428.84
240.85
1,187.99
255,720.54
165
1,428.84
239.74
1,189.10
254,531.44
166
1,428.84
238.62
1,190.22
253,341.22
167
1,428.84
237.51
1,191.33
252,149.89
168
1,428.84
236.39
1,192.45
250,957.44
169
1,428.84
235.27
1,193.57
249,763.87
170
1,428.84
234.15
1,194.69
248,569.19
171
1,428.84
233.03
1,195.81
247,373.38
172
1,428.84
231.91
1,196.93
246,176.45
173
1,428.84
230.79
1,198.05
244,978.40
174
1,428.84
229.67
1,199.17
243,779.23
175
1,428.84
228.54
1,200.30
242,578.93
176
1,428.84
227.42
1,201.42
241,377.51
177
1,428.84
226.29
1,202.55
240,174.96
178
1,428.84
225.16
1,203.68
238,971.29
179
1,428.84
224.04
1,204.80
237,766.48
180
1,428.84
222.91
1,205.93
236,560.55
181
1,428.84
221.78
1,207.06
235,353.49
182
1,428.84
220.64
1,208.20
234,145.29
183
1,428.84
219.51
1,209.33
232,935.96
184
1,428.84
218.38
1,210.46
231,725.50
185
1,428.84
217.24
1,211.60
230,513.90
186
1,428.84
216.11
1,212.73
229,301.17
187
1,428.84
214.97
1,213.87
228,087.30
188
1,428.84
213.83
1,215.01
226,872.29
189
1,428.84
212.69
1,216.15
225,656.14
190
1,428.84
211.55
1,217.29
224,438.85
191
1,428.84
210.41
1,218.43
223,220.43
192
1,428.84
209.27
1,219.57
222,000.85
193
1,428.84
208.13
1,220.71
220,780.14
194
1,428.84
206.98
1,221.86
219,558.28
195
1,428.84
205.84
1,223.00
218,335.28
196
1,428.84
204.69
1,224.15
217,111.13
197
1,428.84
203.54
1,225.30
215,885.83
198
1,428.84
202.39
1,226.45
214,659.38
199
1,428.84
201.24
1,227.60
213,431.79
200
1,428.84
200.09
1,228.75
212,203.04
201
1,428.84
198.94
1,229.90
210,973.14
202
1,428.84
197.79
1,231.05
209,742.09
203
1,428.84
196.63
1,232.21
208,509.88
204
1,428.84
195.48
1,233.36
207,276.52
205
1,428.84
194.32
1,234.52
206,042.00
206
1,428.84
193.16
1,235.68
204,806.32
207
1,428.84
192.01
1,236.83
203,569.49
208
1,428.84
190.85
1,237.99
202,331.49
209
1,428.84
189.69
1,239.15
201,092.34
210
1,428.84
188.52
1,240.32
199,852.02
211
1,428.84
187.36
1,241.48
198,610.55
212
1,428.84
186.20
1,242.64
197,367.90
213
1,428.84
185.03
1,243.81
196,124.10
214
1,428.84
183.87
1,244.97
194,879.12
215
1,428.84
182.70
1,246.14
193,632.98
216
1,428.84
181.53
1,247.31
192,385.67
217
1,428.84
180.36
1,248.48
191,137.19
218
1,428.84
179.19
1,249.65
189,887.54
219
1,428.84
178.02
1,250.82
188,636.72
220
1,428.84
176.85
1,251.99
187,384.73
221
1,428.84
175.67
1,253.17
186,131.56
222
1,428.84
174.50
1,254.34
184,877.22
223
1,428.84
173.32
1,255.52
183,621.71
224
1,428.84
172.15
1,256.69
182,365.01
225
1,428.84
170.97
1,257.87
181,107.14
226
1,428.84
169.79
1,259.05
179,848.09
227
1,428.84
168.61
1,260.23
178,587.85
228
1,428.84
167.43
1,261.41
177,326.44
229
1,428.84
166.24
1,262.60
176,063.84
230
1,428.84
165.06
1,263.78
174,800.06
231
1,428.84
163.88
1,264.96
173,535.10
232
1,428.84
162.69
1,266.15
172,268.95
233
1,428.84
161.50
1,267.34
171,001.61
234
1,428.84
160.31
1,268.53
169,733.08
235
1,428.84
159.12
1,269.72
168,463.37
236
1,428.84
157.93
1,270.91
167,192.46
237
1,428.84
156.74
1,272.10
165,920.37
238
1,428.84
155.55
1,273.29
164,647.08
239
1,428.84
154.36
1,274.48
163,372.59
240
1,428.84
153.16
1,275.68
162,096.91
241
1,428.84
151.97
1,276.87
160,820.04
242
1,428.84
150.77
1,278.07
159,541.97
243
1,428.84
149.57
1,279.27
158,262.70
244
1,428.84
148.37
1,280.47
156,982.23
245
1,428.84
147.17
1,281.67
155,700.56
246
1,428.84
145.97
1,282.87
154,417.69
247
1,428.84
144.77
1,284.07
153,133.62
248
1,428.84
143.56
1,285.28
151,848.34
249
1,428.84
142.36
1,286.48
150,561.86
250
1,428.84
141.15
1,287.69
149,274.17
251
1,428.84
139.94
1,288.90
147,985.27
252
1,428.84
138.74
1,290.10
146,695.17
253
1,428.84
137.53
1,291.31
145,403.86
254
1,428.84
136.32
1,292.52
144,111.33
255
1,428.84
135.10
1,293.74
142,817.60
256
1,428.84
133.89
1,294.95
141,522.65
257
1,428.84
132.68
1,296.16
140,226.49
258
1,428.84
131.46
1,297.38
138,929.11
259
1,428.84
130.25
1,298.59
137,630.51
260
1,428.84
129.03
1,299.81
136,330.70
261
1,428.84
127.81
1,301.03
135,029.67
262
1,428.84
126.59
1,302.25
133,727.42
263
1,428.84
125.37
1,303.47
132,423.95
264
1,428.84
124.15
1,304.69
131,119.26
265
1,428.84
122.92
1,305.92
129,813.35
266
1,428.84
121.70
1,307.14
128,506.21
267
1,428.84
120.47
1,308.37
127,197.84
268
1,428.84
119.25
1,309.59
125,888.25
269
1,428.84
118.02
1,310.82
124,577.43
270
1,428.84
116.79
1,312.05
123,265.38
271
1,428.84
115.56
1,313.28
121,952.10
272
1,428.84
114.33
1,314.51
120,637.59
273
1,428.84
113.10
1,315.74
119,321.85
274
1,428.84
111.86
1,316.98
118,004.87
275
1,428.84
110.63
1,318.21
116,686.66
276
1,428.84
109.39
1,319.45
115,367.22
277
1,428.84
108.16
1,320.68
114,046.53
278
1,428.84
106.92
1,321.92
112,724.61
279
1,428.84
105.68
1,323.16
111,401.45
280
1,428.84
104.44
1,324.40
110,077.05
281
1,428.84
103.20
1,325.64
108,751.41
282
1,428.84
101.95
1,326.89
107,424.52
283
1,428.84
100.71
1,328.13
106,096.39
284
1,428.84
99.47
1,329.37
104,767.02
285
1,428.84
98.22
1,330.62
103,436.40
286
1,428.84
96.97
1,331.87
102,104.53
287
1,428.84
95.72
1,333.12
100,771.41
288
1,428.84
94.47
1,334.37
99,437.04
289
1,428.84
93.22
1,335.62
98,101.43
290
1,428.84
91.97
1,336.87
96,764.56
291
1,428.84
90.72
1,338.12
95,426.43
292
1,428.84
89.46
1,339.38
94,087.06
293
1,428.84
88.21
1,340.63
92,746.42
294
1,428.84
86.95
1,341.89
91,404.53
295
1,428.84
85.69
1,343.15
90,061.38
296
1,428.84
84.43
1,344.41
88,716.98
297
1,428.84
83.17
1,345.67
87,371.31
298
1,428.84
81.91
1,346.93
86,024.38
299
1,428.84
80.65
1,348.19
84,676.19
300
1,428.84
79.38
1,349.46
83,326.73
301
1,428.84
78.12
1,350.72
81,976.01
302
1,428.84
76.85
1,351.99
80,624.02
303
1,428.84
75.59
1,353.25
79,270.77
304
1,428.84
74.32
1,354.52
77,916.24
305
1,428.84
73.05
1,355.79
76,560.45
306
1,428.84
71.78
1,357.06
75,203.39
307
1,428.84
70.50
1,358.34
73,845.05
308
1,428.84
69.23
1,359.61
72,485.44
309
1,428.84
67.96
1,360.88
71,124.55
310
1,428.84
66.68
1,362.16
69,762.39
311
1,428.84
65.40
1,363.44
68,398.95
312
1,428.84
64.12
1,364.72
67,034.24
313
1,428.84
62.84
1,366.00
65,668.24
314
1,428.84
61.56
1,367.28
64,300.97
315
1,428.84
60.28
1,368.56
62,932.41
316
1,428.84
59.00
1,369.84
61,562.57
317
1,428.84
57.71
1,371.13
60,191.44
318
1,428.84
56.43
1,372.41
58,819.03
319
1,428.84
55.14
1,373.70
57,445.34
320
1,428.84
53.86
1,374.98
56,070.35
321
1,428.84
52.57
1,376.27
54,694.08
322
1,428.84
51.28
1,377.56
53,316.51
323
1,428.84
49.98
1,378.86
51,937.66
324
1,428.84
48.69
1,380.15
50,557.51
325
1,428.84
47.40
1,381.44
49,176.07
326
1,428.84
46.10
1,382.74
47,793.33
327
1,428.84
44.81
1,384.03
46,409.29
328
1,428.84
43.51
1,385.33
45,023.96
329
1,428.84
42.21
1,386.63
43,637.33
330
1,428.84
40.91
1,387.93
42,249.40
331
1,428.84
39.61
1,389.23
40,860.17
332
1,428.84
38.31
1,390.53
39,469.64
333
1,428.84
37.00
1,391.84
38,077.80
334
1,428.84
35.70
1,393.14
36,684.66
335
1,428.84
34.39
1,394.45
35,290.21
336
1,428.84
33.08
1,395.76
33,894.46
337
1,428.84
31.78
1,397.06
32,497.39
338
1,428.84
30.47
1,398.37
31,099.02
339
1,428.84
29.16
1,399.68
29,699.33
340
1,428.84
27.84
1,401.00
28,298.34
341
1,428.84
26.53
1,402.31
26,896.03
342
1,428.84
25.22
1,403.62
25,492.40
343
1,428.84
23.90
1,404.94
24,087.46
344
1,428.84
22.58
1,406.26
22,681.20
345
1,428.84
21.26
1,407.58
21,273.63
346
1,428.84
19.94
1,408.90
19,864.73
347
1,428.84
18.62
1,410.22
18,454.51
348
1,428.84
17.30
1,411.54
17,042.97
349
1,428.84
15.98
1,412.86
15,630.11
350
1,428.84
14.65
1,414.19
14,215.93
351
1,428.84
13.33
1,415.51
12,800.41
352
1,428.84
12.00
1,416.84
11,383.57
353
1,428.84
10.67
1,418.17
9,965.41
354
1,428.84
9.34
1,419.50
8,545.91
355
1,428.84
8.01
1,420.83
7,125.08
356
1,428.84
6.68
1,422.16
5,702.92
357
1,428.84
5.35
1,423.49
4,279.43
358
1,428.84
4.01
1,424.83
2,854.60
359
1,428.84
2.68
1,426.16
1,428.43
360
1,429.77
1.34
1,428.43
0.00
Totals
514,383.33
77,980.33
436,403.00

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