Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,518.18  
 

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
1,518.18
549.88
968.31
438,931.70
2
1,518.18
548.66
969.52
437,962.18
3
1,518.18
547.45
970.73
436,991.45
4
1,518.18
546.24
971.94
436,019.51
5
1,518.18
545.02
973.16
435,046.36
6
1,518.18
543.81
974.37
434,071.98
7
1,518.18
542.59
975.59
433,096.39
8
1,518.18
541.37
976.81
432,119.58
9
1,518.18
540.15
978.03
431,141.55
10
1,518.18
538.93
979.25
430,162.30
11
1,518.18
537.70
980.48
429,181.82
12
1,518.18
536.48
981.70
428,200.12
13
1,518.18
535.25
982.93
427,217.19
14
1,518.18
534.02
984.16
426,233.03
15
1,518.18
532.79
985.39
425,247.64
16
1,518.18
531.56
986.62
424,261.02
17
1,518.18
530.33
987.85
423,273.17
18
1,518.18
529.09
989.09
422,284.08
19
1,518.18
527.86
990.32
421,293.76
20
1,518.18
526.62
991.56
420,302.19
21
1,518.18
525.38
992.80
419,309.39
22
1,518.18
524.14
994.04
418,315.35
23
1,518.18
522.89
995.29
417,320.06
24
1,518.18
521.65
996.53
416,323.53
25
1,518.18
520.40
997.78
415,325.76
26
1,518.18
519.16
999.02
414,326.73
27
1,518.18
517.91
1,000.27
413,326.46
28
1,518.18
516.66
1,001.52
412,324.94
29
1,518.18
515.41
1,002.77
411,322.17
30
1,518.18
514.15
1,004.03
410,318.14
31
1,518.18
512.90
1,005.28
409,312.86
32
1,518.18
511.64
1,006.54
408,306.32
33
1,518.18
510.38
1,007.80
407,298.52
34
1,518.18
509.12
1,009.06
406,289.46
35
1,518.18
507.86
1,010.32
405,279.15
36
1,518.18
506.60
1,011.58
404,267.56
37
1,518.18
505.33
1,012.85
403,254.72
38
1,518.18
504.07
1,014.11
402,240.61
39
1,518.18
502.80
1,015.38
401,225.23
40
1,518.18
501.53
1,016.65
400,208.58
41
1,518.18
500.26
1,017.92
399,190.66
42
1,518.18
498.99
1,019.19
398,171.47
43
1,518.18
497.71
1,020.47
397,151.00
44
1,518.18
496.44
1,021.74
396,129.26
45
1,518.18
495.16
1,023.02
395,106.24
46
1,518.18
493.88
1,024.30
394,081.95
47
1,518.18
492.60
1,025.58
393,056.37
48
1,518.18
491.32
1,026.86
392,029.51
49
1,518.18
490.04
1,028.14
391,001.37
50
1,518.18
488.75
1,029.43
389,971.94
51
1,518.18
487.46
1,030.72
388,941.22
52
1,518.18
486.18
1,032.00
387,909.22
53
1,518.18
484.89
1,033.29
386,875.93
54
1,518.18
483.59
1,034.59
385,841.34
55
1,518.18
482.30
1,035.88
384,805.46
56
1,518.18
481.01
1,037.17
383,768.29
57
1,518.18
479.71
1,038.47
382,729.82
58
1,518.18
478.41
1,039.77
381,690.05
59
1,518.18
477.11
1,041.07
380,648.98
60
1,518.18
475.81
1,042.37
379,606.62
61
1,518.18
474.51
1,043.67
378,562.94
62
1,518.18
473.20
1,044.98
377,517.97
63
1,518.18
471.90
1,046.28
376,471.69
64
1,518.18
470.59
1,047.59
375,424.09
65
1,518.18
469.28
1,048.90
374,375.19
66
1,518.18
467.97
1,050.21
373,324.98
67
1,518.18
466.66
1,051.52
372,273.46
68
1,518.18
465.34
1,052.84
371,220.62
69
1,518.18
464.03
1,054.15
370,166.47
70
1,518.18
462.71
1,055.47
369,111.00
71
1,518.18
461.39
1,056.79
368,054.20
72
1,518.18
460.07
1,058.11
366,996.09
73
1,518.18
458.75
1,059.43
365,936.66
74
1,518.18
457.42
1,060.76
364,875.90
75
1,518.18
456.09
1,062.09
363,813.81
76
1,518.18
454.77
1,063.41
362,750.40
77
1,518.18
453.44
1,064.74
361,685.66
78
1,518.18
452.11
1,066.07
360,619.59
79
1,518.18
450.77
1,067.41
359,552.18
80
1,518.18
449.44
1,068.74
358,483.44
81
1,518.18
448.10
1,070.08
357,413.36
82
1,518.18
446.77
1,071.41
356,341.95
83
1,518.18
445.43
1,072.75
355,269.20
84
1,518.18
444.09
1,074.09
354,195.11
85
1,518.18
442.74
1,075.44
353,119.67
86
1,518.18
441.40
1,076.78
352,042.89
87
1,518.18
440.05
1,078.13
350,964.76
88
1,518.18
438.71
1,079.47
349,885.29
89
1,518.18
437.36
1,080.82
348,804.46
90
1,518.18
436.01
1,082.17
347,722.29
91
1,518.18
434.65
1,083.53
346,638.76
92
1,518.18
433.30
1,084.88
345,553.88
93
1,518.18
431.94
1,086.24
344,467.64
94
1,518.18
430.58
1,087.60
343,380.05
95
1,518.18
429.23
1,088.95
342,291.09
96
1,518.18
427.86
1,090.32
341,200.78
97
1,518.18
426.50
1,091.68
340,109.10
98
1,518.18
425.14
1,093.04
339,016.05
99
1,518.18
423.77
1,094.41
337,921.64
100
1,518.18
422.40
1,095.78
336,825.87
101
1,518.18
421.03
1,097.15
335,728.72
102
1,518.18
419.66
1,098.52
334,630.20
103
1,518.18
418.29
1,099.89
333,530.31
104
1,518.18
416.91
1,101.27
332,429.04
105
1,518.18
415.54
1,102.64
331,326.40
106
1,518.18
414.16
1,104.02
330,222.38
107
1,518.18
412.78
1,105.40
329,116.97
108
1,518.18
411.40
1,106.78
328,010.19
109
1,518.18
410.01
1,108.17
326,902.02
110
1,518.18
408.63
1,109.55
325,792.47
111
1,518.18
407.24
1,110.94
324,681.53
112
1,518.18
405.85
1,112.33
323,569.20
113
1,518.18
404.46
1,113.72
322,455.48
114
1,518.18
403.07
1,115.11
321,340.37
115
1,518.18
401.68
1,116.50
320,223.87
116
1,518.18
400.28
1,117.90
319,105.97
117
1,518.18
398.88
1,119.30
317,986.67
118
1,518.18
397.48
1,120.70
316,865.97
119
1,518.18
396.08
1,122.10
315,743.88
120
1,518.18
394.68
1,123.50
314,620.38
121
1,518.18
393.28
1,124.90
313,495.47
122
1,518.18
391.87
1,126.31
312,369.16
123
1,518.18
390.46
1,127.72
311,241.44
124
1,518.18
389.05
1,129.13
310,112.31
125
1,518.18
387.64
1,130.54
308,981.77
126
1,518.18
386.23
1,131.95
307,849.82
127
1,518.18
384.81
1,133.37
306,716.45
128
1,518.18
383.40
1,134.78
305,581.67
129
1,518.18
381.98
1,136.20
304,445.47
130
1,518.18
380.56
1,137.62
303,307.84
131
1,518.18
379.13
1,139.05
302,168.80
132
1,518.18
377.71
1,140.47
301,028.33
133
1,518.18
376.29
1,141.89
299,886.44
134
1,518.18
374.86
1,143.32
298,743.11
135
1,518.18
373.43
1,144.75
297,598.36
136
1,518.18
372.00
1,146.18
296,452.18
137
1,518.18
370.57
1,147.61
295,304.57
138
1,518.18
369.13
1,149.05
294,155.52
139
1,518.18
367.69
1,150.49
293,005.03
140
1,518.18
366.26
1,151.92
291,853.11
141
1,518.18
364.82
1,153.36
290,699.74
142
1,518.18
363.37
1,154.81
289,544.94
143
1,518.18
361.93
1,156.25
288,388.69
144
1,518.18
360.49
1,157.69
287,230.99
145
1,518.18
359.04
1,159.14
286,071.85
146
1,518.18
357.59
1,160.59
284,911.26
147
1,518.18
356.14
1,162.04
283,749.22
148
1,518.18
354.69
1,163.49
282,585.73
149
1,518.18
353.23
1,164.95
281,420.78
150
1,518.18
351.78
1,166.40
280,254.38
151
1,518.18
350.32
1,167.86
279,086.51
152
1,518.18
348.86
1,169.32
277,917.19
153
1,518.18
347.40
1,170.78
276,746.41
154
1,518.18
345.93
1,172.25
275,574.16
155
1,518.18
344.47
1,173.71
274,400.45
156
1,518.18
343.00
1,175.18
273,225.27
157
1,518.18
341.53
1,176.65
272,048.62
158
1,518.18
340.06
1,178.12
270,870.50
159
1,518.18
338.59
1,179.59
269,690.91
160
1,518.18
337.11
1,181.07
268,509.85
161
1,518.18
335.64
1,182.54
267,327.30
162
1,518.18
334.16
1,184.02
266,143.28
163
1,518.18
332.68
1,185.50
264,957.78
164
1,518.18
331.20
1,186.98
263,770.80
165
1,518.18
329.71
1,188.47
262,582.33
166
1,518.18
328.23
1,189.95
261,392.38
167
1,518.18
326.74
1,191.44
260,200.94
168
1,518.18
325.25
1,192.93
259,008.01
169
1,518.18
323.76
1,194.42
257,813.59
170
1,518.18
322.27
1,195.91
256,617.68
171
1,518.18
320.77
1,197.41
255,420.27
172
1,518.18
319.28
1,198.90
254,221.37
173
1,518.18
317.78
1,200.40
253,020.96
174
1,518.18
316.28
1,201.90
251,819.06
175
1,518.18
314.77
1,203.41
250,615.65
176
1,518.18
313.27
1,204.91
249,410.74
177
1,518.18
311.76
1,206.42
248,204.32
178
1,518.18
310.26
1,207.92
246,996.40
179
1,518.18
308.75
1,209.43
245,786.97
180
1,518.18
307.23
1,210.95
244,576.02
181
1,518.18
305.72
1,212.46
243,363.56
182
1,518.18
304.20
1,213.98
242,149.58
183
1,518.18
302.69
1,215.49
240,934.09
184
1,518.18
301.17
1,217.01
239,717.08
185
1,518.18
299.65
1,218.53
238,498.55
186
1,518.18
298.12
1,220.06
237,278.49
187
1,518.18
296.60
1,221.58
236,056.91
188
1,518.18
295.07
1,223.11
234,833.80
189
1,518.18
293.54
1,224.64
233,609.16
190
1,518.18
292.01
1,226.17
232,382.99
191
1,518.18
290.48
1,227.70
231,155.29
192
1,518.18
288.94
1,229.24
229,926.05
193
1,518.18
287.41
1,230.77
228,695.28
194
1,518.18
285.87
1,232.31
227,462.97
195
1,518.18
284.33
1,233.85
226,229.12
196
1,518.18
282.79
1,235.39
224,993.73
197
1,518.18
281.24
1,236.94
223,756.79
198
1,518.18
279.70
1,238.48
222,518.30
199
1,518.18
278.15
1,240.03
221,278.27
200
1,518.18
276.60
1,241.58
220,036.69
201
1,518.18
275.05
1,243.13
218,793.56
202
1,518.18
273.49
1,244.69
217,548.87
203
1,518.18
271.94
1,246.24
216,302.62
204
1,518.18
270.38
1,247.80
215,054.82
205
1,518.18
268.82
1,249.36
213,805.46
206
1,518.18
267.26
1,250.92
212,554.54
207
1,518.18
265.69
1,252.49
211,302.05
208
1,518.18
264.13
1,254.05
210,048.00
209
1,518.18
262.56
1,255.62
208,792.38
210
1,518.18
260.99
1,257.19
207,535.19
211
1,518.18
259.42
1,258.76
206,276.43
212
1,518.18
257.85
1,260.33
205,016.09
213
1,518.18
256.27
1,261.91
203,754.18
214
1,518.18
254.69
1,263.49
202,490.70
215
1,518.18
253.11
1,265.07
201,225.63
216
1,518.18
251.53
1,266.65
199,958.98
217
1,518.18
249.95
1,268.23
198,690.75
218
1,518.18
248.36
1,269.82
197,420.93
219
1,518.18
246.78
1,271.40
196,149.53
220
1,518.18
245.19
1,272.99
194,876.54
221
1,518.18
243.60
1,274.58
193,601.95
222
1,518.18
242.00
1,276.18
192,325.77
223
1,518.18
240.41
1,277.77
191,048.00
224
1,518.18
238.81
1,279.37
189,768.63
225
1,518.18
237.21
1,280.97
188,487.66
226
1,518.18
235.61
1,282.57
187,205.09
227
1,518.18
234.01
1,284.17
185,920.92
228
1,518.18
232.40
1,285.78
184,635.14
229
1,518.18
230.79
1,287.39
183,347.75
230
1,518.18
229.18
1,289.00
182,058.76
231
1,518.18
227.57
1,290.61
180,768.15
232
1,518.18
225.96
1,292.22
179,475.93
233
1,518.18
224.34
1,293.84
178,182.10
234
1,518.18
222.73
1,295.45
176,886.64
235
1,518.18
221.11
1,297.07
175,589.57
236
1,518.18
219.49
1,298.69
174,290.88
237
1,518.18
217.86
1,300.32
172,990.56
238
1,518.18
216.24
1,301.94
171,688.62
239
1,518.18
214.61
1,303.57
170,385.05
240
1,518.18
212.98
1,305.20
169,079.85
241
1,518.18
211.35
1,306.83
167,773.02
242
1,518.18
209.72
1,308.46
166,464.56
243
1,518.18
208.08
1,310.10
165,154.46
244
1,518.18
206.44
1,311.74
163,842.72
245
1,518.18
204.80
1,313.38
162,529.35
246
1,518.18
203.16
1,315.02
161,214.33
247
1,518.18
201.52
1,316.66
159,897.67
248
1,518.18
199.87
1,318.31
158,579.36
249
1,518.18
198.22
1,319.96
157,259.40
250
1,518.18
196.57
1,321.61
155,937.80
251
1,518.18
194.92
1,323.26
154,614.54
252
1,518.18
193.27
1,324.91
153,289.63
253
1,518.18
191.61
1,326.57
151,963.06
254
1,518.18
189.95
1,328.23
150,634.83
255
1,518.18
188.29
1,329.89
149,304.95
256
1,518.18
186.63
1,331.55
147,973.40
257
1,518.18
184.97
1,333.21
146,640.18
258
1,518.18
183.30
1,334.88
145,305.30
259
1,518.18
181.63
1,336.55
143,968.76
260
1,518.18
179.96
1,338.22
142,630.54
261
1,518.18
178.29
1,339.89
141,290.65
262
1,518.18
176.61
1,341.57
139,949.08
263
1,518.18
174.94
1,343.24
138,605.84
264
1,518.18
173.26
1,344.92
137,260.91
265
1,518.18
171.58
1,346.60
135,914.31
266
1,518.18
169.89
1,348.29
134,566.02
267
1,518.18
168.21
1,349.97
133,216.05
268
1,518.18
166.52
1,351.66
131,864.39
269
1,518.18
164.83
1,353.35
130,511.04
270
1,518.18
163.14
1,355.04
129,156.00
271
1,518.18
161.44
1,356.74
127,799.26
272
1,518.18
159.75
1,358.43
126,440.83
273
1,518.18
158.05
1,360.13
125,080.70
274
1,518.18
156.35
1,361.83
123,718.87
275
1,518.18
154.65
1,363.53
122,355.34
276
1,518.18
152.94
1,365.24
120,990.11
277
1,518.18
151.24
1,366.94
119,623.16
278
1,518.18
149.53
1,368.65
118,254.51
279
1,518.18
147.82
1,370.36
116,884.15
280
1,518.18
146.11
1,372.07
115,512.08
281
1,518.18
144.39
1,373.79
114,138.29
282
1,518.18
142.67
1,375.51
112,762.78
283
1,518.18
140.95
1,377.23
111,385.55
284
1,518.18
139.23
1,378.95
110,006.61
285
1,518.18
137.51
1,380.67
108,625.93
286
1,518.18
135.78
1,382.40
107,243.54
287
1,518.18
134.05
1,384.13
105,859.41
288
1,518.18
132.32
1,385.86
104,473.55
289
1,518.18
130.59
1,387.59
103,085.97
290
1,518.18
128.86
1,389.32
101,696.64
291
1,518.18
127.12
1,391.06
100,305.59
292
1,518.18
125.38
1,392.80
98,912.79
293
1,518.18
123.64
1,394.54
97,518.25
294
1,518.18
121.90
1,396.28
96,121.97
295
1,518.18
120.15
1,398.03
94,723.94
296
1,518.18
118.40
1,399.78
93,324.16
297
1,518.18
116.66
1,401.52
91,922.64
298
1,518.18
114.90
1,403.28
90,519.36
299
1,518.18
113.15
1,405.03
89,114.33
300
1,518.18
111.39
1,406.79
87,707.54
301
1,518.18
109.63
1,408.55
86,299.00
302
1,518.18
107.87
1,410.31
84,888.69
303
1,518.18
106.11
1,412.07
83,476.62
304
1,518.18
104.35
1,413.83
82,062.79
305
1,518.18
102.58
1,415.60
80,647.19
306
1,518.18
100.81
1,417.37
79,229.82
307
1,518.18
99.04
1,419.14
77,810.67
308
1,518.18
97.26
1,420.92
76,389.76
309
1,518.18
95.49
1,422.69
74,967.06
310
1,518.18
93.71
1,424.47
73,542.59
311
1,518.18
91.93
1,426.25
72,116.34
312
1,518.18
90.15
1,428.03
70,688.31
313
1,518.18
88.36
1,429.82
69,258.49
314
1,518.18
86.57
1,431.61
67,826.88
315
1,518.18
84.78
1,433.40
66,393.48
316
1,518.18
82.99
1,435.19
64,958.30
317
1,518.18
81.20
1,436.98
63,521.31
318
1,518.18
79.40
1,438.78
62,082.53
319
1,518.18
77.60
1,440.58
60,641.96
320
1,518.18
75.80
1,442.38
59,199.58
321
1,518.18
74.00
1,444.18
57,755.40
322
1,518.18
72.19
1,445.99
56,309.41
323
1,518.18
70.39
1,447.79
54,861.62
324
1,518.18
68.58
1,449.60
53,412.02
325
1,518.18
66.77
1,451.41
51,960.60
326
1,518.18
64.95
1,453.23
50,507.37
327
1,518.18
63.13
1,455.05
49,052.33
328
1,518.18
61.32
1,456.86
47,595.46
329
1,518.18
59.49
1,458.69
46,136.78
330
1,518.18
57.67
1,460.51
44,676.27
331
1,518.18
55.85
1,462.33
43,213.93
332
1,518.18
54.02
1,464.16
41,749.77
333
1,518.18
52.19
1,465.99
40,283.78
334
1,518.18
50.35
1,467.83
38,815.95
335
1,518.18
48.52
1,469.66
37,346.29
336
1,518.18
46.68
1,471.50
35,874.80
337
1,518.18
44.84
1,473.34
34,401.46
338
1,518.18
43.00
1,475.18
32,926.28
339
1,518.18
41.16
1,477.02
31,449.26
340
1,518.18
39.31
1,478.87
29,970.39
341
1,518.18
37.46
1,480.72
28,489.67
342
1,518.18
35.61
1,482.57
27,007.11
343
1,518.18
33.76
1,484.42
25,522.69
344
1,518.18
31.90
1,486.28
24,036.41
345
1,518.18
30.05
1,488.13
22,548.27
346
1,518.18
28.19
1,489.99
21,058.28
347
1,518.18
26.32
1,491.86
19,566.42
348
1,518.18
24.46
1,493.72
18,072.70
349
1,518.18
22.59
1,495.59
16,577.11
350
1,518.18
20.72
1,497.46
15,079.65
351
1,518.18
18.85
1,499.33
13,580.32
352
1,518.18
16.98
1,501.20
12,079.12
353
1,518.18
15.10
1,503.08
10,576.04
354
1,518.18
13.22
1,504.96
9,071.08
355
1,518.18
11.34
1,506.84
7,564.24
356
1,518.18
9.46
1,508.72
6,055.51
357
1,518.18
7.57
1,510.61
4,544.90
358
1,518.18
5.68
1,512.50
3,032.40
359
1,518.18
3.79
1,514.39
1,518.01
360
1,519.91
1.90
1,518.01
0.00
Totals
546,546.53
106,646.53
439,900.00

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