Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,389.78  
 

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
1,389.78
320.76
1,069.02
438,830.98
2
1,389.78
319.98
1,069.80
437,761.18
3
1,389.78
319.20
1,070.58
436,690.60
4
1,389.78
318.42
1,071.36
435,619.24
5
1,389.78
317.64
1,072.14
434,547.10
6
1,389.78
316.86
1,072.92
433,474.18
7
1,389.78
316.07
1,073.71
432,400.47
8
1,389.78
315.29
1,074.49
431,325.99
9
1,389.78
314.51
1,075.27
430,250.71
10
1,389.78
313.72
1,076.06
429,174.66
11
1,389.78
312.94
1,076.84
428,097.82
12
1,389.78
312.15
1,077.63
427,020.19
13
1,389.78
311.37
1,078.41
425,941.78
14
1,389.78
310.58
1,079.20
424,862.58
15
1,389.78
309.80
1,079.98
423,782.60
16
1,389.78
309.01
1,080.77
422,701.83
17
1,389.78
308.22
1,081.56
421,620.27
18
1,389.78
307.43
1,082.35
420,537.92
19
1,389.78
306.64
1,083.14
419,454.78
20
1,389.78
305.85
1,083.93
418,370.85
21
1,389.78
305.06
1,084.72
417,286.14
22
1,389.78
304.27
1,085.51
416,200.63
23
1,389.78
303.48
1,086.30
415,114.33
24
1,389.78
302.69
1,087.09
414,027.23
25
1,389.78
301.89
1,087.89
412,939.35
26
1,389.78
301.10
1,088.68
411,850.67
27
1,389.78
300.31
1,089.47
410,761.20
28
1,389.78
299.51
1,090.27
409,670.93
29
1,389.78
298.72
1,091.06
408,579.87
30
1,389.78
297.92
1,091.86
407,488.01
31
1,389.78
297.13
1,092.65
406,395.36
32
1,389.78
296.33
1,093.45
405,301.91
33
1,389.78
295.53
1,094.25
404,207.66
34
1,389.78
294.73
1,095.05
403,112.62
35
1,389.78
293.94
1,095.84
402,016.77
36
1,389.78
293.14
1,096.64
400,920.13
37
1,389.78
292.34
1,097.44
399,822.69
38
1,389.78
291.54
1,098.24
398,724.45
39
1,389.78
290.74
1,099.04
397,625.40
40
1,389.78
289.94
1,099.84
396,525.56
41
1,389.78
289.13
1,100.65
395,424.91
42
1,389.78
288.33
1,101.45
394,323.46
43
1,389.78
287.53
1,102.25
393,221.21
44
1,389.78
286.72
1,103.06
392,118.15
45
1,389.78
285.92
1,103.86
391,014.29
46
1,389.78
285.11
1,104.67
389,909.63
47
1,389.78
284.31
1,105.47
388,804.16
48
1,389.78
283.50
1,106.28
387,697.88
49
1,389.78
282.70
1,107.08
386,590.80
50
1,389.78
281.89
1,107.89
385,482.91
51
1,389.78
281.08
1,108.70
384,374.21
52
1,389.78
280.27
1,109.51
383,264.70
53
1,389.78
279.46
1,110.32
382,154.38
54
1,389.78
278.65
1,111.13
381,043.26
55
1,389.78
277.84
1,111.94
379,931.32
56
1,389.78
277.03
1,112.75
378,818.57
57
1,389.78
276.22
1,113.56
377,705.02
58
1,389.78
275.41
1,114.37
376,590.65
59
1,389.78
274.60
1,115.18
375,475.46
60
1,389.78
273.78
1,116.00
374,359.47
61
1,389.78
272.97
1,116.81
373,242.66
62
1,389.78
272.16
1,117.62
372,125.03
63
1,389.78
271.34
1,118.44
371,006.60
64
1,389.78
270.53
1,119.25
369,887.34
65
1,389.78
269.71
1,120.07
368,767.27
66
1,389.78
268.89
1,120.89
367,646.38
67
1,389.78
268.08
1,121.70
366,524.68
68
1,389.78
267.26
1,122.52
365,402.16
69
1,389.78
266.44
1,123.34
364,278.82
70
1,389.78
265.62
1,124.16
363,154.66
71
1,389.78
264.80
1,124.98
362,029.68
72
1,389.78
263.98
1,125.80
360,903.88
73
1,389.78
263.16
1,126.62
359,777.25
74
1,389.78
262.34
1,127.44
358,649.81
75
1,389.78
261.52
1,128.26
357,521.55
76
1,389.78
260.69
1,129.09
356,392.46
77
1,389.78
259.87
1,129.91
355,262.55
78
1,389.78
259.05
1,130.73
354,131.82
79
1,389.78
258.22
1,131.56
353,000.26
80
1,389.78
257.40
1,132.38
351,867.87
81
1,389.78
256.57
1,133.21
350,734.66
82
1,389.78
255.74
1,134.04
349,600.63
83
1,389.78
254.92
1,134.86
348,465.76
84
1,389.78
254.09
1,135.69
347,330.07
85
1,389.78
253.26
1,136.52
346,193.56
86
1,389.78
252.43
1,137.35
345,056.21
87
1,389.78
251.60
1,138.18
343,918.03
88
1,389.78
250.77
1,139.01
342,779.03
89
1,389.78
249.94
1,139.84
341,639.19
90
1,389.78
249.11
1,140.67
340,498.52
91
1,389.78
248.28
1,141.50
339,357.02
92
1,389.78
247.45
1,142.33
338,214.69
93
1,389.78
246.61
1,143.17
337,071.52
94
1,389.78
245.78
1,144.00
335,927.52
95
1,389.78
244.95
1,144.83
334,782.69
96
1,389.78
244.11
1,145.67
333,637.02
97
1,389.78
243.28
1,146.50
332,490.52
98
1,389.78
242.44
1,147.34
331,343.18
99
1,389.78
241.60
1,148.18
330,195.01
100
1,389.78
240.77
1,149.01
329,045.99
101
1,389.78
239.93
1,149.85
327,896.14
102
1,389.78
239.09
1,150.69
326,745.45
103
1,389.78
238.25
1,151.53
325,593.93
104
1,389.78
237.41
1,152.37
324,441.56
105
1,389.78
236.57
1,153.21
323,288.35
106
1,389.78
235.73
1,154.05
322,134.30
107
1,389.78
234.89
1,154.89
320,979.41
108
1,389.78
234.05
1,155.73
319,823.68
109
1,389.78
233.20
1,156.58
318,667.10
110
1,389.78
232.36
1,157.42
317,509.68
111
1,389.78
231.52
1,158.26
316,351.42
112
1,389.78
230.67
1,159.11
315,192.31
113
1,389.78
229.83
1,159.95
314,032.36
114
1,389.78
228.98
1,160.80
312,871.56
115
1,389.78
228.14
1,161.64
311,709.92
116
1,389.78
227.29
1,162.49
310,547.43
117
1,389.78
226.44
1,163.34
309,384.09
118
1,389.78
225.59
1,164.19
308,219.90
119
1,389.78
224.74
1,165.04
307,054.87
120
1,389.78
223.89
1,165.89
305,888.98
121
1,389.78
223.04
1,166.74
304,722.24
122
1,389.78
222.19
1,167.59
303,554.66
123
1,389.78
221.34
1,168.44
302,386.22
124
1,389.78
220.49
1,169.29
301,216.93
125
1,389.78
219.64
1,170.14
300,046.79
126
1,389.78
218.78
1,171.00
298,875.79
127
1,389.78
217.93
1,171.85
297,703.94
128
1,389.78
217.08
1,172.70
296,531.24
129
1,389.78
216.22
1,173.56
295,357.68
130
1,389.78
215.36
1,174.42
294,183.26
131
1,389.78
214.51
1,175.27
293,007.99
132
1,389.78
213.65
1,176.13
291,831.86
133
1,389.78
212.79
1,176.99
290,654.88
134
1,389.78
211.94
1,177.84
289,477.03
135
1,389.78
211.08
1,178.70
288,298.33
136
1,389.78
210.22
1,179.56
287,118.77
137
1,389.78
209.36
1,180.42
285,938.34
138
1,389.78
208.50
1,181.28
284,757.06
139
1,389.78
207.64
1,182.14
283,574.92
140
1,389.78
206.77
1,183.01
282,391.91
141
1,389.78
205.91
1,183.87
281,208.04
142
1,389.78
205.05
1,184.73
280,023.31
143
1,389.78
204.18
1,185.60
278,837.71
144
1,389.78
203.32
1,186.46
277,651.25
145
1,389.78
202.45
1,187.33
276,463.93
146
1,389.78
201.59
1,188.19
275,275.73
147
1,389.78
200.72
1,189.06
274,086.68
148
1,389.78
199.85
1,189.93
272,896.75
149
1,389.78
198.99
1,190.79
271,705.96
150
1,389.78
198.12
1,191.66
270,514.30
151
1,389.78
197.25
1,192.53
269,321.77
152
1,389.78
196.38
1,193.40
268,128.37
153
1,389.78
195.51
1,194.27
266,934.10
154
1,389.78
194.64
1,195.14
265,738.96
155
1,389.78
193.77
1,196.01
264,542.94
156
1,389.78
192.90
1,196.88
263,346.06
157
1,389.78
192.02
1,197.76
262,148.30
158
1,389.78
191.15
1,198.63
260,949.67
159
1,389.78
190.28
1,199.50
259,750.17
160
1,389.78
189.40
1,200.38
258,549.79
161
1,389.78
188.53
1,201.25
257,348.54
162
1,389.78
187.65
1,202.13
256,146.41
163
1,389.78
186.77
1,203.01
254,943.40
164
1,389.78
185.90
1,203.88
253,739.52
165
1,389.78
185.02
1,204.76
252,534.75
166
1,389.78
184.14
1,205.64
251,329.11
167
1,389.78
183.26
1,206.52
250,122.59
168
1,389.78
182.38
1,207.40
248,915.20
169
1,389.78
181.50
1,208.28
247,706.92
170
1,389.78
180.62
1,209.16
246,497.76
171
1,389.78
179.74
1,210.04
245,287.71
172
1,389.78
178.86
1,210.92
244,076.79
173
1,389.78
177.97
1,211.81
242,864.98
174
1,389.78
177.09
1,212.69
241,652.29
175
1,389.78
176.20
1,213.58
240,438.72
176
1,389.78
175.32
1,214.46
239,224.26
177
1,389.78
174.43
1,215.35
238,008.91
178
1,389.78
173.55
1,216.23
236,792.68
179
1,389.78
172.66
1,217.12
235,575.56
180
1,389.78
171.77
1,218.01
234,357.55
181
1,389.78
170.89
1,218.89
233,138.66
182
1,389.78
170.00
1,219.78
231,918.88
183
1,389.78
169.11
1,220.67
230,698.20
184
1,389.78
168.22
1,221.56
229,476.64
185
1,389.78
167.33
1,222.45
228,254.19
186
1,389.78
166.44
1,223.34
227,030.84
187
1,389.78
165.54
1,224.24
225,806.61
188
1,389.78
164.65
1,225.13
224,581.48
189
1,389.78
163.76
1,226.02
223,355.45
190
1,389.78
162.86
1,226.92
222,128.54
191
1,389.78
161.97
1,227.81
220,900.73
192
1,389.78
161.07
1,228.71
219,672.02
193
1,389.78
160.18
1,229.60
218,442.42
194
1,389.78
159.28
1,230.50
217,211.92
195
1,389.78
158.38
1,231.40
215,980.52
196
1,389.78
157.49
1,232.29
214,748.23
197
1,389.78
156.59
1,233.19
213,515.04
198
1,389.78
155.69
1,234.09
212,280.94
199
1,389.78
154.79
1,234.99
211,045.95
200
1,389.78
153.89
1,235.89
209,810.06
201
1,389.78
152.99
1,236.79
208,573.27
202
1,389.78
152.08
1,237.70
207,335.57
203
1,389.78
151.18
1,238.60
206,096.97
204
1,389.78
150.28
1,239.50
204,857.47
205
1,389.78
149.38
1,240.40
203,617.07
206
1,389.78
148.47
1,241.31
202,375.76
207
1,389.78
147.57
1,242.21
201,133.54
208
1,389.78
146.66
1,243.12
199,890.42
209
1,389.78
145.75
1,244.03
198,646.40
210
1,389.78
144.85
1,244.93
197,401.46
211
1,389.78
143.94
1,245.84
196,155.62
212
1,389.78
143.03
1,246.75
194,908.87
213
1,389.78
142.12
1,247.66
193,661.21
214
1,389.78
141.21
1,248.57
192,412.64
215
1,389.78
140.30
1,249.48
191,163.17
216
1,389.78
139.39
1,250.39
189,912.77
217
1,389.78
138.48
1,251.30
188,661.47
218
1,389.78
137.57
1,252.21
187,409.26
219
1,389.78
136.65
1,253.13
186,156.13
220
1,389.78
135.74
1,254.04
184,902.09
221
1,389.78
134.82
1,254.96
183,647.13
222
1,389.78
133.91
1,255.87
182,391.26
223
1,389.78
132.99
1,256.79
181,134.48
224
1,389.78
132.08
1,257.70
179,876.77
225
1,389.78
131.16
1,258.62
178,618.15
226
1,389.78
130.24
1,259.54
177,358.62
227
1,389.78
129.32
1,260.46
176,098.16
228
1,389.78
128.40
1,261.38
174,836.79
229
1,389.78
127.49
1,262.29
173,574.49
230
1,389.78
126.56
1,263.22
172,311.28
231
1,389.78
125.64
1,264.14
171,047.14
232
1,389.78
124.72
1,265.06
169,782.08
233
1,389.78
123.80
1,265.98
168,516.10
234
1,389.78
122.88
1,266.90
167,249.20
235
1,389.78
121.95
1,267.83
165,981.37
236
1,389.78
121.03
1,268.75
164,712.62
237
1,389.78
120.10
1,269.68
163,442.94
238
1,389.78
119.18
1,270.60
162,172.34
239
1,389.78
118.25
1,271.53
160,900.81
240
1,389.78
117.32
1,272.46
159,628.35
241
1,389.78
116.40
1,273.38
158,354.97
242
1,389.78
115.47
1,274.31
157,080.66
243
1,389.78
114.54
1,275.24
155,805.41
244
1,389.78
113.61
1,276.17
154,529.24
245
1,389.78
112.68
1,277.10
153,252.14
246
1,389.78
111.75
1,278.03
151,974.11
247
1,389.78
110.81
1,278.97
150,695.14
248
1,389.78
109.88
1,279.90
149,415.24
249
1,389.78
108.95
1,280.83
148,134.41
250
1,389.78
108.01
1,281.77
146,852.64
251
1,389.78
107.08
1,282.70
145,569.94
252
1,389.78
106.14
1,283.64
144,286.31
253
1,389.78
105.21
1,284.57
143,001.74
254
1,389.78
104.27
1,285.51
141,716.23
255
1,389.78
103.33
1,286.45
140,429.79
256
1,389.78
102.40
1,287.38
139,142.40
257
1,389.78
101.46
1,288.32
137,854.08
258
1,389.78
100.52
1,289.26
136,564.82
259
1,389.78
99.58
1,290.20
135,274.62
260
1,389.78
98.64
1,291.14
133,983.47
261
1,389.78
97.70
1,292.08
132,691.39
262
1,389.78
96.75
1,293.03
131,398.37
263
1,389.78
95.81
1,293.97
130,104.40
264
1,389.78
94.87
1,294.91
128,809.48
265
1,389.78
93.92
1,295.86
127,513.63
266
1,389.78
92.98
1,296.80
126,216.83
267
1,389.78
92.03
1,297.75
124,919.08
268
1,389.78
91.09
1,298.69
123,620.39
269
1,389.78
90.14
1,299.64
122,320.75
270
1,389.78
89.19
1,300.59
121,020.16
271
1,389.78
88.24
1,301.54
119,718.62
272
1,389.78
87.29
1,302.49
118,416.14
273
1,389.78
86.35
1,303.43
117,112.70
274
1,389.78
85.39
1,304.39
115,808.32
275
1,389.78
84.44
1,305.34
114,502.98
276
1,389.78
83.49
1,306.29
113,196.69
277
1,389.78
82.54
1,307.24
111,889.45
278
1,389.78
81.59
1,308.19
110,581.26
279
1,389.78
80.63
1,309.15
109,272.11
280
1,389.78
79.68
1,310.10
107,962.01
281
1,389.78
78.72
1,311.06
106,650.95
282
1,389.78
77.77
1,312.01
105,338.94
283
1,389.78
76.81
1,312.97
104,025.97
284
1,389.78
75.85
1,313.93
102,712.04
285
1,389.78
74.89
1,314.89
101,397.15
286
1,389.78
73.94
1,315.84
100,081.31
287
1,389.78
72.98
1,316.80
98,764.50
288
1,389.78
72.02
1,317.76
97,446.74
289
1,389.78
71.05
1,318.73
96,128.01
290
1,389.78
70.09
1,319.69
94,808.33
291
1,389.78
69.13
1,320.65
93,487.68
292
1,389.78
68.17
1,321.61
92,166.07
293
1,389.78
67.20
1,322.58
90,843.49
294
1,389.78
66.24
1,323.54
89,519.95
295
1,389.78
65.27
1,324.51
88,195.45
296
1,389.78
64.31
1,325.47
86,869.98
297
1,389.78
63.34
1,326.44
85,543.54
298
1,389.78
62.38
1,327.40
84,216.13
299
1,389.78
61.41
1,328.37
82,887.76
300
1,389.78
60.44
1,329.34
81,558.42
301
1,389.78
59.47
1,330.31
80,228.11
302
1,389.78
58.50
1,331.28
78,896.83
303
1,389.78
57.53
1,332.25
77,564.58
304
1,389.78
56.56
1,333.22
76,231.36
305
1,389.78
55.59
1,334.19
74,897.16
306
1,389.78
54.61
1,335.17
73,561.99
307
1,389.78
53.64
1,336.14
72,225.85
308
1,389.78
52.66
1,337.12
70,888.74
309
1,389.78
51.69
1,338.09
69,550.65
310
1,389.78
50.71
1,339.07
68,211.58
311
1,389.78
49.74
1,340.04
66,871.54
312
1,389.78
48.76
1,341.02
65,530.52
313
1,389.78
47.78
1,342.00
64,188.52
314
1,389.78
46.80
1,342.98
62,845.55
315
1,389.78
45.82
1,343.96
61,501.59
316
1,389.78
44.84
1,344.94
60,156.66
317
1,389.78
43.86
1,345.92
58,810.74
318
1,389.78
42.88
1,346.90
57,463.84
319
1,389.78
41.90
1,347.88
56,115.96
320
1,389.78
40.92
1,348.86
54,767.10
321
1,389.78
39.93
1,349.85
53,417.26
322
1,389.78
38.95
1,350.83
52,066.43
323
1,389.78
37.97
1,351.81
50,714.61
324
1,389.78
36.98
1,352.80
49,361.81
325
1,389.78
35.99
1,353.79
48,008.02
326
1,389.78
35.01
1,354.77
46,653.25
327
1,389.78
34.02
1,355.76
45,297.49
328
1,389.78
33.03
1,356.75
43,940.74
329
1,389.78
32.04
1,357.74
42,583.00
330
1,389.78
31.05
1,358.73
41,224.27
331
1,389.78
30.06
1,359.72
39,864.55
332
1,389.78
29.07
1,360.71
38,503.83
333
1,389.78
28.08
1,361.70
37,142.13
334
1,389.78
27.08
1,362.70
35,779.43
335
1,389.78
26.09
1,363.69
34,415.74
336
1,389.78
25.09
1,364.69
33,051.06
337
1,389.78
24.10
1,365.68
31,685.38
338
1,389.78
23.10
1,366.68
30,318.70
339
1,389.78
22.11
1,367.67
28,951.03
340
1,389.78
21.11
1,368.67
27,582.36
341
1,389.78
20.11
1,369.67
26,212.69
342
1,389.78
19.11
1,370.67
24,842.02
343
1,389.78
18.11
1,371.67
23,470.36
344
1,389.78
17.11
1,372.67
22,097.69
345
1,389.78
16.11
1,373.67
20,724.02
346
1,389.78
15.11
1,374.67
19,349.36
347
1,389.78
14.11
1,375.67
17,973.68
348
1,389.78
13.11
1,376.67
16,597.01
349
1,389.78
12.10
1,377.68
15,219.33
350
1,389.78
11.10
1,378.68
13,840.65
351
1,389.78
10.09
1,379.69
12,460.96
352
1,389.78
9.09
1,380.69
11,080.27
353
1,389.78
8.08
1,381.70
9,698.57
354
1,389.78
7.07
1,382.71
8,315.86
355
1,389.78
6.06
1,383.72
6,932.14
356
1,389.78
5.05
1,384.73
5,547.42
357
1,389.78
4.04
1,385.74
4,161.68
358
1,389.78
3.03
1,386.75
2,774.94
359
1,389.78
2.02
1,387.76
1,387.18
360
1,388.19
1.01
1,387.18
0.00
Totals
500,319.21
60,419.21
439,900.00

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