Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,340.40  
 

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
1,340.40
229.11
1,111.29
438,788.71
2
1,340.40
228.54
1,111.86
437,676.85
3
1,340.40
227.96
1,112.44
436,564.41
4
1,340.40
227.38
1,113.02
435,451.38
5
1,340.40
226.80
1,113.60
434,337.78
6
1,340.40
226.22
1,114.18
433,223.60
7
1,340.40
225.64
1,114.76
432,108.84
8
1,340.40
225.06
1,115.34
430,993.49
9
1,340.40
224.48
1,115.92
429,877.57
10
1,340.40
223.89
1,116.51
428,761.06
11
1,340.40
223.31
1,117.09
427,643.98
12
1,340.40
222.73
1,117.67
426,526.31
13
1,340.40
222.15
1,118.25
425,408.06
14
1,340.40
221.57
1,118.83
424,289.22
15
1,340.40
220.98
1,119.42
423,169.81
16
1,340.40
220.40
1,120.00
422,049.81
17
1,340.40
219.82
1,120.58
420,929.23
18
1,340.40
219.23
1,121.17
419,808.06
19
1,340.40
218.65
1,121.75
418,686.31
20
1,340.40
218.07
1,122.33
417,563.98
21
1,340.40
217.48
1,122.92
416,441.06
22
1,340.40
216.90
1,123.50
415,317.55
23
1,340.40
216.31
1,124.09
414,193.47
24
1,340.40
215.73
1,124.67
413,068.79
25
1,340.40
215.14
1,125.26
411,943.53
26
1,340.40
214.55
1,125.85
410,817.68
27
1,340.40
213.97
1,126.43
409,691.25
28
1,340.40
213.38
1,127.02
408,564.23
29
1,340.40
212.79
1,127.61
407,436.63
30
1,340.40
212.21
1,128.19
406,308.43
31
1,340.40
211.62
1,128.78
405,179.65
32
1,340.40
211.03
1,129.37
404,050.28
33
1,340.40
210.44
1,129.96
402,920.33
34
1,340.40
209.85
1,130.55
401,789.78
35
1,340.40
209.27
1,131.13
400,658.65
36
1,340.40
208.68
1,131.72
399,526.92
37
1,340.40
208.09
1,132.31
398,394.61
38
1,340.40
207.50
1,132.90
397,261.71
39
1,340.40
206.91
1,133.49
396,128.21
40
1,340.40
206.32
1,134.08
394,994.13
41
1,340.40
205.73
1,134.67
393,859.46
42
1,340.40
205.14
1,135.26
392,724.19
43
1,340.40
204.54
1,135.86
391,588.34
44
1,340.40
203.95
1,136.45
390,451.89
45
1,340.40
203.36
1,137.04
389,314.85
46
1,340.40
202.77
1,137.63
388,177.22
47
1,340.40
202.18
1,138.22
387,038.99
48
1,340.40
201.58
1,138.82
385,900.18
49
1,340.40
200.99
1,139.41
384,760.76
50
1,340.40
200.40
1,140.00
383,620.76
51
1,340.40
199.80
1,140.60
382,480.16
52
1,340.40
199.21
1,141.19
381,338.97
53
1,340.40
198.61
1,141.79
380,197.19
54
1,340.40
198.02
1,142.38
379,054.81
55
1,340.40
197.42
1,142.98
377,911.83
56
1,340.40
196.83
1,143.57
376,768.26
57
1,340.40
196.23
1,144.17
375,624.09
58
1,340.40
195.64
1,144.76
374,479.33
59
1,340.40
195.04
1,145.36
373,333.97
60
1,340.40
194.44
1,145.96
372,188.02
61
1,340.40
193.85
1,146.55
371,041.46
62
1,340.40
193.25
1,147.15
369,894.31
63
1,340.40
192.65
1,147.75
368,746.57
64
1,340.40
192.06
1,148.34
367,598.22
65
1,340.40
191.46
1,148.94
366,449.28
66
1,340.40
190.86
1,149.54
365,299.74
67
1,340.40
190.26
1,150.14
364,149.60
68
1,340.40
189.66
1,150.74
362,998.86
69
1,340.40
189.06
1,151.34
361,847.52
70
1,340.40
188.46
1,151.94
360,695.59
71
1,340.40
187.86
1,152.54
359,543.05
72
1,340.40
187.26
1,153.14
358,389.91
73
1,340.40
186.66
1,153.74
357,236.17
74
1,340.40
186.06
1,154.34
356,081.83
75
1,340.40
185.46
1,154.94
354,926.89
76
1,340.40
184.86
1,155.54
353,771.35
77
1,340.40
184.26
1,156.14
352,615.20
78
1,340.40
183.65
1,156.75
351,458.46
79
1,340.40
183.05
1,157.35
350,301.11
80
1,340.40
182.45
1,157.95
349,143.16
81
1,340.40
181.85
1,158.55
347,984.60
82
1,340.40
181.24
1,159.16
346,825.45
83
1,340.40
180.64
1,159.76
345,665.68
84
1,340.40
180.03
1,160.37
344,505.32
85
1,340.40
179.43
1,160.97
343,344.35
86
1,340.40
178.83
1,161.57
342,182.77
87
1,340.40
178.22
1,162.18
341,020.59
88
1,340.40
177.61
1,162.79
339,857.81
89
1,340.40
177.01
1,163.39
338,694.42
90
1,340.40
176.40
1,164.00
337,530.42
91
1,340.40
175.80
1,164.60
336,365.82
92
1,340.40
175.19
1,165.21
335,200.61
93
1,340.40
174.58
1,165.82
334,034.79
94
1,340.40
173.98
1,166.42
332,868.37
95
1,340.40
173.37
1,167.03
331,701.34
96
1,340.40
172.76
1,167.64
330,533.70
97
1,340.40
172.15
1,168.25
329,365.45
98
1,340.40
171.54
1,168.86
328,196.60
99
1,340.40
170.94
1,169.46
327,027.13
100
1,340.40
170.33
1,170.07
325,857.06
101
1,340.40
169.72
1,170.68
324,686.38
102
1,340.40
169.11
1,171.29
323,515.08
103
1,340.40
168.50
1,171.90
322,343.18
104
1,340.40
167.89
1,172.51
321,170.67
105
1,340.40
167.28
1,173.12
319,997.54
106
1,340.40
166.67
1,173.73
318,823.81
107
1,340.40
166.05
1,174.35
317,649.46
108
1,340.40
165.44
1,174.96
316,474.51
109
1,340.40
164.83
1,175.57
315,298.94
110
1,340.40
164.22
1,176.18
314,122.75
111
1,340.40
163.61
1,176.79
312,945.96
112
1,340.40
162.99
1,177.41
311,768.55
113
1,340.40
162.38
1,178.02
310,590.53
114
1,340.40
161.77
1,178.63
309,411.90
115
1,340.40
161.15
1,179.25
308,232.65
116
1,340.40
160.54
1,179.86
307,052.79
117
1,340.40
159.92
1,180.48
305,872.31
118
1,340.40
159.31
1,181.09
304,691.22
119
1,340.40
158.69
1,181.71
303,509.51
120
1,340.40
158.08
1,182.32
302,327.19
121
1,340.40
157.46
1,182.94
301,144.25
122
1,340.40
156.85
1,183.55
299,960.70
123
1,340.40
156.23
1,184.17
298,776.53
124
1,340.40
155.61
1,184.79
297,591.74
125
1,340.40
155.00
1,185.40
296,406.34
126
1,340.40
154.38
1,186.02
295,220.32
127
1,340.40
153.76
1,186.64
294,033.68
128
1,340.40
153.14
1,187.26
292,846.42
129
1,340.40
152.52
1,187.88
291,658.54
130
1,340.40
151.91
1,188.49
290,470.05
131
1,340.40
151.29
1,189.11
289,280.93
132
1,340.40
150.67
1,189.73
288,091.20
133
1,340.40
150.05
1,190.35
286,900.85
134
1,340.40
149.43
1,190.97
285,709.88
135
1,340.40
148.81
1,191.59
284,518.28
136
1,340.40
148.19
1,192.21
283,326.07
137
1,340.40
147.57
1,192.83
282,133.24
138
1,340.40
146.94
1,193.46
280,939.78
139
1,340.40
146.32
1,194.08
279,745.70
140
1,340.40
145.70
1,194.70
278,551.00
141
1,340.40
145.08
1,195.32
277,355.68
142
1,340.40
144.46
1,195.94
276,159.74
143
1,340.40
143.83
1,196.57
274,963.17
144
1,340.40
143.21
1,197.19
273,765.98
145
1,340.40
142.59
1,197.81
272,568.17
146
1,340.40
141.96
1,198.44
271,369.73
147
1,340.40
141.34
1,199.06
270,170.67
148
1,340.40
140.71
1,199.69
268,970.98
149
1,340.40
140.09
1,200.31
267,770.67
150
1,340.40
139.46
1,200.94
266,569.74
151
1,340.40
138.84
1,201.56
265,368.18
152
1,340.40
138.21
1,202.19
264,165.99
153
1,340.40
137.59
1,202.81
262,963.17
154
1,340.40
136.96
1,203.44
261,759.73
155
1,340.40
136.33
1,204.07
260,555.67
156
1,340.40
135.71
1,204.69
259,350.97
157
1,340.40
135.08
1,205.32
258,145.65
158
1,340.40
134.45
1,205.95
256,939.70
159
1,340.40
133.82
1,206.58
255,733.13
160
1,340.40
133.19
1,207.21
254,525.92
161
1,340.40
132.57
1,207.83
253,318.09
162
1,340.40
131.94
1,208.46
252,109.62
163
1,340.40
131.31
1,209.09
250,900.53
164
1,340.40
130.68
1,209.72
249,690.81
165
1,340.40
130.05
1,210.35
248,480.45
166
1,340.40
129.42
1,210.98
247,269.47
167
1,340.40
128.79
1,211.61
246,057.86
168
1,340.40
128.16
1,212.24
244,845.61
169
1,340.40
127.52
1,212.88
243,632.74
170
1,340.40
126.89
1,213.51
242,419.23
171
1,340.40
126.26
1,214.14
241,205.09
172
1,340.40
125.63
1,214.77
239,990.32
173
1,340.40
124.99
1,215.41
238,774.91
174
1,340.40
124.36
1,216.04
237,558.87
175
1,340.40
123.73
1,216.67
236,342.20
176
1,340.40
123.09
1,217.31
235,124.90
177
1,340.40
122.46
1,217.94
233,906.96
178
1,340.40
121.83
1,218.57
232,688.38
179
1,340.40
121.19
1,219.21
231,469.18
180
1,340.40
120.56
1,219.84
230,249.33
181
1,340.40
119.92
1,220.48
229,028.85
182
1,340.40
119.29
1,221.11
227,807.74
183
1,340.40
118.65
1,221.75
226,585.99
184
1,340.40
118.01
1,222.39
225,363.60
185
1,340.40
117.38
1,223.02
224,140.58
186
1,340.40
116.74
1,223.66
222,916.92
187
1,340.40
116.10
1,224.30
221,692.62
188
1,340.40
115.46
1,224.94
220,467.69
189
1,340.40
114.83
1,225.57
219,242.11
190
1,340.40
114.19
1,226.21
218,015.90
191
1,340.40
113.55
1,226.85
216,789.05
192
1,340.40
112.91
1,227.49
215,561.56
193
1,340.40
112.27
1,228.13
214,333.44
194
1,340.40
111.63
1,228.77
213,104.67
195
1,340.40
110.99
1,229.41
211,875.26
196
1,340.40
110.35
1,230.05
210,645.21
197
1,340.40
109.71
1,230.69
209,414.52
198
1,340.40
109.07
1,231.33
208,183.19
199
1,340.40
108.43
1,231.97
206,951.22
200
1,340.40
107.79
1,232.61
205,718.61
201
1,340.40
107.15
1,233.25
204,485.35
202
1,340.40
106.50
1,233.90
203,251.46
203
1,340.40
105.86
1,234.54
202,016.92
204
1,340.40
105.22
1,235.18
200,781.73
205
1,340.40
104.57
1,235.83
199,545.91
206
1,340.40
103.93
1,236.47
198,309.44
207
1,340.40
103.29
1,237.11
197,072.32
208
1,340.40
102.64
1,237.76
195,834.56
209
1,340.40
102.00
1,238.40
194,596.16
210
1,340.40
101.35
1,239.05
193,357.11
211
1,340.40
100.71
1,239.69
192,117.42
212
1,340.40
100.06
1,240.34
190,877.08
213
1,340.40
99.42
1,240.98
189,636.10
214
1,340.40
98.77
1,241.63
188,394.47
215
1,340.40
98.12
1,242.28
187,152.19
216
1,340.40
97.48
1,242.92
185,909.26
217
1,340.40
96.83
1,243.57
184,665.69
218
1,340.40
96.18
1,244.22
183,421.47
219
1,340.40
95.53
1,244.87
182,176.60
220
1,340.40
94.88
1,245.52
180,931.09
221
1,340.40
94.23
1,246.17
179,684.92
222
1,340.40
93.59
1,246.81
178,438.11
223
1,340.40
92.94
1,247.46
177,190.64
224
1,340.40
92.29
1,248.11
175,942.53
225
1,340.40
91.64
1,248.76
174,693.77
226
1,340.40
90.99
1,249.41
173,444.35
227
1,340.40
90.34
1,250.06
172,194.29
228
1,340.40
89.68
1,250.72
170,943.57
229
1,340.40
89.03
1,251.37
169,692.21
230
1,340.40
88.38
1,252.02
168,440.19
231
1,340.40
87.73
1,252.67
167,187.52
232
1,340.40
87.08
1,253.32
165,934.19
233
1,340.40
86.42
1,253.98
164,680.22
234
1,340.40
85.77
1,254.63
163,425.59
235
1,340.40
85.12
1,255.28
162,170.31
236
1,340.40
84.46
1,255.94
160,914.37
237
1,340.40
83.81
1,256.59
159,657.78
238
1,340.40
83.16
1,257.24
158,400.54
239
1,340.40
82.50
1,257.90
157,142.64
240
1,340.40
81.85
1,258.55
155,884.08
241
1,340.40
81.19
1,259.21
154,624.87
242
1,340.40
80.53
1,259.87
153,365.00
243
1,340.40
79.88
1,260.52
152,104.48
244
1,340.40
79.22
1,261.18
150,843.30
245
1,340.40
78.56
1,261.84
149,581.47
246
1,340.40
77.91
1,262.49
148,318.97
247
1,340.40
77.25
1,263.15
147,055.82
248
1,340.40
76.59
1,263.81
145,792.02
249
1,340.40
75.93
1,264.47
144,527.55
250
1,340.40
75.27
1,265.13
143,262.42
251
1,340.40
74.62
1,265.78
141,996.64
252
1,340.40
73.96
1,266.44
140,730.20
253
1,340.40
73.30
1,267.10
139,463.09
254
1,340.40
72.64
1,267.76
138,195.33
255
1,340.40
71.98
1,268.42
136,926.91
256
1,340.40
71.32
1,269.08
135,657.82
257
1,340.40
70.66
1,269.74
134,388.08
258
1,340.40
69.99
1,270.41
133,117.67
259
1,340.40
69.33
1,271.07
131,846.60
260
1,340.40
68.67
1,271.73
130,574.87
261
1,340.40
68.01
1,272.39
129,302.48
262
1,340.40
67.35
1,273.05
128,029.43
263
1,340.40
66.68
1,273.72
126,755.71
264
1,340.40
66.02
1,274.38
125,481.33
265
1,340.40
65.35
1,275.05
124,206.28
266
1,340.40
64.69
1,275.71
122,930.57
267
1,340.40
64.03
1,276.37
121,654.20
268
1,340.40
63.36
1,277.04
120,377.16
269
1,340.40
62.70
1,277.70
119,099.46
270
1,340.40
62.03
1,278.37
117,821.09
271
1,340.40
61.37
1,279.03
116,542.05
272
1,340.40
60.70
1,279.70
115,262.35
273
1,340.40
60.03
1,280.37
113,981.98
274
1,340.40
59.37
1,281.03
112,700.95
275
1,340.40
58.70
1,281.70
111,419.25
276
1,340.40
58.03
1,282.37
110,136.88
277
1,340.40
57.36
1,283.04
108,853.84
278
1,340.40
56.69
1,283.71
107,570.14
279
1,340.40
56.03
1,284.37
106,285.76
280
1,340.40
55.36
1,285.04
105,000.72
281
1,340.40
54.69
1,285.71
103,715.01
282
1,340.40
54.02
1,286.38
102,428.63
283
1,340.40
53.35
1,287.05
101,141.58
284
1,340.40
52.68
1,287.72
99,853.85
285
1,340.40
52.01
1,288.39
98,565.46
286
1,340.40
51.34
1,289.06
97,276.40
287
1,340.40
50.66
1,289.74
95,986.66
288
1,340.40
49.99
1,290.41
94,696.25
289
1,340.40
49.32
1,291.08
93,405.18
290
1,340.40
48.65
1,291.75
92,113.42
291
1,340.40
47.98
1,292.42
90,821.00
292
1,340.40
47.30
1,293.10
89,527.90
293
1,340.40
46.63
1,293.77
88,234.13
294
1,340.40
45.96
1,294.44
86,939.69
295
1,340.40
45.28
1,295.12
85,644.57
296
1,340.40
44.61
1,295.79
84,348.77
297
1,340.40
43.93
1,296.47
83,052.31
298
1,340.40
43.26
1,297.14
81,755.16
299
1,340.40
42.58
1,297.82
80,457.34
300
1,340.40
41.90
1,298.50
79,158.85
301
1,340.40
41.23
1,299.17
77,859.68
302
1,340.40
40.55
1,299.85
76,559.83
303
1,340.40
39.87
1,300.53
75,259.30
304
1,340.40
39.20
1,301.20
73,958.10
305
1,340.40
38.52
1,301.88
72,656.22
306
1,340.40
37.84
1,302.56
71,353.66
307
1,340.40
37.16
1,303.24
70,050.43
308
1,340.40
36.48
1,303.92
68,746.51
309
1,340.40
35.81
1,304.59
67,441.92
310
1,340.40
35.13
1,305.27
66,136.64
311
1,340.40
34.45
1,305.95
64,830.69
312
1,340.40
33.77
1,306.63
63,524.05
313
1,340.40
33.09
1,307.31
62,216.74
314
1,340.40
32.40
1,308.00
60,908.74
315
1,340.40
31.72
1,308.68
59,600.07
316
1,340.40
31.04
1,309.36
58,290.71
317
1,340.40
30.36
1,310.04
56,980.67
318
1,340.40
29.68
1,310.72
55,669.95
319
1,340.40
28.99
1,311.41
54,358.54
320
1,340.40
28.31
1,312.09
53,046.45
321
1,340.40
27.63
1,312.77
51,733.68
322
1,340.40
26.94
1,313.46
50,420.23
323
1,340.40
26.26
1,314.14
49,106.09
324
1,340.40
25.58
1,314.82
47,791.26
325
1,340.40
24.89
1,315.51
46,475.75
326
1,340.40
24.21
1,316.19
45,159.56
327
1,340.40
23.52
1,316.88
43,842.68
328
1,340.40
22.83
1,317.57
42,525.11
329
1,340.40
22.15
1,318.25
41,206.86
330
1,340.40
21.46
1,318.94
39,887.93
331
1,340.40
20.77
1,319.63
38,568.30
332
1,340.40
20.09
1,320.31
37,247.99
333
1,340.40
19.40
1,321.00
35,926.99
334
1,340.40
18.71
1,321.69
34,605.30
335
1,340.40
18.02
1,322.38
33,282.92
336
1,340.40
17.33
1,323.07
31,959.86
337
1,340.40
16.65
1,323.75
30,636.10
338
1,340.40
15.96
1,324.44
29,311.66
339
1,340.40
15.27
1,325.13
27,986.53
340
1,340.40
14.58
1,325.82
26,660.70
341
1,340.40
13.89
1,326.51
25,334.19
342
1,340.40
13.19
1,327.21
24,006.98
343
1,340.40
12.50
1,327.90
22,679.09
344
1,340.40
11.81
1,328.59
21,350.50
345
1,340.40
11.12
1,329.28
20,021.22
346
1,340.40
10.43
1,329.97
18,691.25
347
1,340.40
9.74
1,330.66
17,360.58
348
1,340.40
9.04
1,331.36
16,029.22
349
1,340.40
8.35
1,332.05
14,697.17
350
1,340.40
7.65
1,332.75
13,364.43
351
1,340.40
6.96
1,333.44
12,030.99
352
1,340.40
6.27
1,334.13
10,696.85
353
1,340.40
5.57
1,334.83
9,362.03
354
1,340.40
4.88
1,335.52
8,026.50
355
1,340.40
4.18
1,336.22
6,690.28
356
1,340.40
3.48
1,336.92
5,353.37
357
1,340.40
2.79
1,337.61
4,015.76
358
1,340.40
2.09
1,338.31
2,677.45
359
1,340.40
1.39
1,339.01
1,338.44
360
1,339.14
0.70
1,338.44
0.00
Totals
482,542.74
42,642.74
439,900.00

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