Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,343.45  
 

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
1,343.45
229.64
1,113.81
439,788.19
2
1,343.45
229.06
1,114.39
438,673.79
3
1,343.45
228.48
1,114.97
437,558.82
4
1,343.45
227.90
1,115.55
436,443.26
5
1,343.45
227.31
1,116.14
435,327.13
6
1,343.45
226.73
1,116.72
434,210.41
7
1,343.45
226.15
1,117.30
433,093.11
8
1,343.45
225.57
1,117.88
431,975.23
9
1,343.45
224.99
1,118.46
430,856.77
10
1,343.45
224.40
1,119.05
429,737.72
11
1,343.45
223.82
1,119.63
428,618.10
12
1,343.45
223.24
1,120.21
427,497.88
13
1,343.45
222.66
1,120.79
426,377.09
14
1,343.45
222.07
1,121.38
425,255.71
15
1,343.45
221.49
1,121.96
424,133.75
16
1,343.45
220.90
1,122.55
423,011.20
17
1,343.45
220.32
1,123.13
421,888.07
18
1,343.45
219.73
1,123.72
420,764.35
19
1,343.45
219.15
1,124.30
419,640.05
20
1,343.45
218.56
1,124.89
418,515.16
21
1,343.45
217.98
1,125.47
417,389.69
22
1,343.45
217.39
1,126.06
416,263.63
23
1,343.45
216.80
1,126.65
415,136.98
24
1,343.45
216.22
1,127.23
414,009.75
25
1,343.45
215.63
1,127.82
412,881.93
26
1,343.45
215.04
1,128.41
411,753.52
27
1,343.45
214.45
1,129.00
410,624.53
28
1,343.45
213.87
1,129.58
409,494.95
29
1,343.45
213.28
1,130.17
408,364.77
30
1,343.45
212.69
1,130.76
407,234.01
31
1,343.45
212.10
1,131.35
406,102.67
32
1,343.45
211.51
1,131.94
404,970.73
33
1,343.45
210.92
1,132.53
403,838.20
34
1,343.45
210.33
1,133.12
402,705.08
35
1,343.45
209.74
1,133.71
401,571.37
36
1,343.45
209.15
1,134.30
400,437.08
37
1,343.45
208.56
1,134.89
399,302.19
38
1,343.45
207.97
1,135.48
398,166.71
39
1,343.45
207.38
1,136.07
397,030.64
40
1,343.45
206.79
1,136.66
395,893.97
41
1,343.45
206.19
1,137.26
394,756.72
42
1,343.45
205.60
1,137.85
393,618.87
43
1,343.45
205.01
1,138.44
392,480.43
44
1,343.45
204.42
1,139.03
391,341.40
45
1,343.45
203.82
1,139.63
390,201.77
46
1,343.45
203.23
1,140.22
389,061.55
47
1,343.45
202.64
1,140.81
387,920.74
48
1,343.45
202.04
1,141.41
386,779.33
49
1,343.45
201.45
1,142.00
385,637.33
50
1,343.45
200.85
1,142.60
384,494.73
51
1,343.45
200.26
1,143.19
383,351.54
52
1,343.45
199.66
1,143.79
382,207.75
53
1,343.45
199.07
1,144.38
381,063.36
54
1,343.45
198.47
1,144.98
379,918.39
55
1,343.45
197.87
1,145.58
378,772.81
56
1,343.45
197.28
1,146.17
377,626.64
57
1,343.45
196.68
1,146.77
376,479.87
58
1,343.45
196.08
1,147.37
375,332.50
59
1,343.45
195.49
1,147.96
374,184.54
60
1,343.45
194.89
1,148.56
373,035.97
61
1,343.45
194.29
1,149.16
371,886.81
62
1,343.45
193.69
1,149.76
370,737.05
63
1,343.45
193.09
1,150.36
369,586.70
64
1,343.45
192.49
1,150.96
368,435.74
65
1,343.45
191.89
1,151.56
367,284.18
66
1,343.45
191.29
1,152.16
366,132.03
67
1,343.45
190.69
1,152.76
364,979.27
68
1,343.45
190.09
1,153.36
363,825.91
69
1,343.45
189.49
1,153.96
362,671.96
70
1,343.45
188.89
1,154.56
361,517.40
71
1,343.45
188.29
1,155.16
360,362.24
72
1,343.45
187.69
1,155.76
359,206.48
73
1,343.45
187.09
1,156.36
358,050.11
74
1,343.45
186.48
1,156.97
356,893.15
75
1,343.45
185.88
1,157.57
355,735.58
76
1,343.45
185.28
1,158.17
354,577.41
77
1,343.45
184.68
1,158.77
353,418.64
78
1,343.45
184.07
1,159.38
352,259.26
79
1,343.45
183.47
1,159.98
351,099.28
80
1,343.45
182.86
1,160.59
349,938.69
81
1,343.45
182.26
1,161.19
348,777.50
82
1,343.45
181.65
1,161.80
347,615.71
83
1,343.45
181.05
1,162.40
346,453.30
84
1,343.45
180.44
1,163.01
345,290.30
85
1,343.45
179.84
1,163.61
344,126.69
86
1,343.45
179.23
1,164.22
342,962.47
87
1,343.45
178.63
1,164.82
341,797.65
88
1,343.45
178.02
1,165.43
340,632.22
89
1,343.45
177.41
1,166.04
339,466.18
90
1,343.45
176.81
1,166.64
338,299.53
91
1,343.45
176.20
1,167.25
337,132.28
92
1,343.45
175.59
1,167.86
335,964.42
93
1,343.45
174.98
1,168.47
334,795.95
94
1,343.45
174.37
1,169.08
333,626.88
95
1,343.45
173.76
1,169.69
332,457.19
96
1,343.45
173.15
1,170.30
331,286.90
97
1,343.45
172.55
1,170.90
330,115.99
98
1,343.45
171.94
1,171.51
328,944.48
99
1,343.45
171.33
1,172.12
327,772.35
100
1,343.45
170.71
1,172.74
326,599.62
101
1,343.45
170.10
1,173.35
325,426.27
102
1,343.45
169.49
1,173.96
324,252.31
103
1,343.45
168.88
1,174.57
323,077.74
104
1,343.45
168.27
1,175.18
321,902.56
105
1,343.45
167.66
1,175.79
320,726.77
106
1,343.45
167.05
1,176.40
319,550.37
107
1,343.45
166.43
1,177.02
318,373.35
108
1,343.45
165.82
1,177.63
317,195.72
109
1,343.45
165.21
1,178.24
316,017.47
110
1,343.45
164.59
1,178.86
314,838.62
111
1,343.45
163.98
1,179.47
313,659.15
112
1,343.45
163.36
1,180.09
312,479.06
113
1,343.45
162.75
1,180.70
311,298.36
114
1,343.45
162.13
1,181.32
310,117.04
115
1,343.45
161.52
1,181.93
308,935.11
116
1,343.45
160.90
1,182.55
307,752.57
117
1,343.45
160.29
1,183.16
306,569.40
118
1,343.45
159.67
1,183.78
305,385.63
119
1,343.45
159.06
1,184.39
304,201.23
120
1,343.45
158.44
1,185.01
303,016.22
121
1,343.45
157.82
1,185.63
301,830.59
122
1,343.45
157.20
1,186.25
300,644.34
123
1,343.45
156.59
1,186.86
299,457.48
124
1,343.45
155.97
1,187.48
298,270.00
125
1,343.45
155.35
1,188.10
297,081.90
126
1,343.45
154.73
1,188.72
295,893.18
127
1,343.45
154.11
1,189.34
294,703.84
128
1,343.45
153.49
1,189.96
293,513.88
129
1,343.45
152.87
1,190.58
292,323.30
130
1,343.45
152.25
1,191.20
291,132.10
131
1,343.45
151.63
1,191.82
289,940.28
132
1,343.45
151.01
1,192.44
288,747.84
133
1,343.45
150.39
1,193.06
287,554.78
134
1,343.45
149.77
1,193.68
286,361.10
135
1,343.45
149.15
1,194.30
285,166.80
136
1,343.45
148.52
1,194.93
283,971.87
137
1,343.45
147.90
1,195.55
282,776.32
138
1,343.45
147.28
1,196.17
281,580.15
139
1,343.45
146.66
1,196.79
280,383.36
140
1,343.45
146.03
1,197.42
279,185.94
141
1,343.45
145.41
1,198.04
277,987.90
142
1,343.45
144.79
1,198.66
276,789.24
143
1,343.45
144.16
1,199.29
275,589.95
144
1,343.45
143.54
1,199.91
274,390.03
145
1,343.45
142.91
1,200.54
273,189.50
146
1,343.45
142.29
1,201.16
271,988.33
147
1,343.45
141.66
1,201.79
270,786.54
148
1,343.45
141.03
1,202.42
269,584.13
149
1,343.45
140.41
1,203.04
268,381.09
150
1,343.45
139.78
1,203.67
267,177.42
151
1,343.45
139.15
1,204.30
265,973.12
152
1,343.45
138.53
1,204.92
264,768.20
153
1,343.45
137.90
1,205.55
263,562.65
154
1,343.45
137.27
1,206.18
262,356.47
155
1,343.45
136.64
1,206.81
261,149.67
156
1,343.45
136.02
1,207.43
259,942.23
157
1,343.45
135.39
1,208.06
258,734.17
158
1,343.45
134.76
1,208.69
257,525.48
159
1,343.45
134.13
1,209.32
256,316.15
160
1,343.45
133.50
1,209.95
255,106.20
161
1,343.45
132.87
1,210.58
253,895.62
162
1,343.45
132.24
1,211.21
252,684.41
163
1,343.45
131.61
1,211.84
251,472.56
164
1,343.45
130.98
1,212.47
250,260.09
165
1,343.45
130.34
1,213.11
249,046.98
166
1,343.45
129.71
1,213.74
247,833.24
167
1,343.45
129.08
1,214.37
246,618.87
168
1,343.45
128.45
1,215.00
245,403.87
169
1,343.45
127.81
1,215.64
244,188.24
170
1,343.45
127.18
1,216.27
242,971.97
171
1,343.45
126.55
1,216.90
241,755.07
172
1,343.45
125.91
1,217.54
240,537.53
173
1,343.45
125.28
1,218.17
239,319.36
174
1,343.45
124.65
1,218.80
238,100.56
175
1,343.45
124.01
1,219.44
236,881.12
176
1,343.45
123.38
1,220.07
235,661.04
177
1,343.45
122.74
1,220.71
234,440.33
178
1,343.45
122.10
1,221.35
233,218.99
179
1,343.45
121.47
1,221.98
231,997.00
180
1,343.45
120.83
1,222.62
230,774.39
181
1,343.45
120.19
1,223.26
229,551.13
182
1,343.45
119.56
1,223.89
228,327.24
183
1,343.45
118.92
1,224.53
227,102.71
184
1,343.45
118.28
1,225.17
225,877.54
185
1,343.45
117.64
1,225.81
224,651.74
186
1,343.45
117.01
1,226.44
223,425.29
187
1,343.45
116.37
1,227.08
222,198.21
188
1,343.45
115.73
1,227.72
220,970.49
189
1,343.45
115.09
1,228.36
219,742.13
190
1,343.45
114.45
1,229.00
218,513.13
191
1,343.45
113.81
1,229.64
217,283.49
192
1,343.45
113.17
1,230.28
216,053.20
193
1,343.45
112.53
1,230.92
214,822.28
194
1,343.45
111.89
1,231.56
213,590.72
195
1,343.45
111.25
1,232.20
212,358.51
196
1,343.45
110.60
1,232.85
211,125.67
197
1,343.45
109.96
1,233.49
209,892.18
198
1,343.45
109.32
1,234.13
208,658.05
199
1,343.45
108.68
1,234.77
207,423.27
200
1,343.45
108.03
1,235.42
206,187.86
201
1,343.45
107.39
1,236.06
204,951.80
202
1,343.45
106.75
1,236.70
203,715.09
203
1,343.45
106.10
1,237.35
202,477.74
204
1,343.45
105.46
1,237.99
201,239.75
205
1,343.45
104.81
1,238.64
200,001.11
206
1,343.45
104.17
1,239.28
198,761.83
207
1,343.45
103.52
1,239.93
197,521.90
208
1,343.45
102.88
1,240.57
196,281.33
209
1,343.45
102.23
1,241.22
195,040.11
210
1,343.45
101.58
1,241.87
193,798.24
211
1,343.45
100.94
1,242.51
192,555.73
212
1,343.45
100.29
1,243.16
191,312.57
213
1,343.45
99.64
1,243.81
190,068.76
214
1,343.45
98.99
1,244.46
188,824.30
215
1,343.45
98.35
1,245.10
187,579.20
216
1,343.45
97.70
1,245.75
186,333.45
217
1,343.45
97.05
1,246.40
185,087.04
218
1,343.45
96.40
1,247.05
183,839.99
219
1,343.45
95.75
1,247.70
182,592.29
220
1,343.45
95.10
1,248.35
181,343.94
221
1,343.45
94.45
1,249.00
180,094.94
222
1,343.45
93.80
1,249.65
178,845.29
223
1,343.45
93.15
1,250.30
177,594.99
224
1,343.45
92.50
1,250.95
176,344.04
225
1,343.45
91.85
1,251.60
175,092.44
226
1,343.45
91.19
1,252.26
173,840.18
227
1,343.45
90.54
1,252.91
172,587.27
228
1,343.45
89.89
1,253.56
171,333.71
229
1,343.45
89.24
1,254.21
170,079.50
230
1,343.45
88.58
1,254.87
168,824.63
231
1,343.45
87.93
1,255.52
167,569.11
232
1,343.45
87.28
1,256.17
166,312.93
233
1,343.45
86.62
1,256.83
165,056.11
234
1,343.45
85.97
1,257.48
163,798.62
235
1,343.45
85.31
1,258.14
162,540.48
236
1,343.45
84.66
1,258.79
161,281.69
237
1,343.45
84.00
1,259.45
160,022.24
238
1,343.45
83.34
1,260.11
158,762.14
239
1,343.45
82.69
1,260.76
157,501.38
240
1,343.45
82.03
1,261.42
156,239.96
241
1,343.45
81.37
1,262.08
154,977.88
242
1,343.45
80.72
1,262.73
153,715.15
243
1,343.45
80.06
1,263.39
152,451.76
244
1,343.45
79.40
1,264.05
151,187.71
245
1,343.45
78.74
1,264.71
149,923.01
246
1,343.45
78.08
1,265.37
148,657.64
247
1,343.45
77.43
1,266.02
147,391.62
248
1,343.45
76.77
1,266.68
146,124.93
249
1,343.45
76.11
1,267.34
144,857.59
250
1,343.45
75.45
1,268.00
143,589.59
251
1,343.45
74.79
1,268.66
142,320.92
252
1,343.45
74.13
1,269.32
141,051.60
253
1,343.45
73.46
1,269.99
139,781.61
254
1,343.45
72.80
1,270.65
138,510.97
255
1,343.45
72.14
1,271.31
137,239.66
256
1,343.45
71.48
1,271.97
135,967.69
257
1,343.45
70.82
1,272.63
134,695.05
258
1,343.45
70.15
1,273.30
133,421.76
259
1,343.45
69.49
1,273.96
132,147.80
260
1,343.45
68.83
1,274.62
130,873.17
261
1,343.45
68.16
1,275.29
129,597.89
262
1,343.45
67.50
1,275.95
128,321.94
263
1,343.45
66.83
1,276.62
127,045.32
264
1,343.45
66.17
1,277.28
125,768.04
265
1,343.45
65.50
1,277.95
124,490.09
266
1,343.45
64.84
1,278.61
123,211.48
267
1,343.45
64.17
1,279.28
121,932.20
268
1,343.45
63.51
1,279.94
120,652.26
269
1,343.45
62.84
1,280.61
119,371.65
270
1,343.45
62.17
1,281.28
118,090.37
271
1,343.45
61.51
1,281.94
116,808.43
272
1,343.45
60.84
1,282.61
115,525.82
273
1,343.45
60.17
1,283.28
114,242.54
274
1,343.45
59.50
1,283.95
112,958.59
275
1,343.45
58.83
1,284.62
111,673.97
276
1,343.45
58.16
1,285.29
110,388.68
277
1,343.45
57.49
1,285.96
109,102.73
278
1,343.45
56.82
1,286.63
107,816.10
279
1,343.45
56.15
1,287.30
106,528.81
280
1,343.45
55.48
1,287.97
105,240.84
281
1,343.45
54.81
1,288.64
103,952.20
282
1,343.45
54.14
1,289.31
102,662.89
283
1,343.45
53.47
1,289.98
101,372.91
284
1,343.45
52.80
1,290.65
100,082.26
285
1,343.45
52.13
1,291.32
98,790.94
286
1,343.45
51.45
1,292.00
97,498.94
287
1,343.45
50.78
1,292.67
96,206.27
288
1,343.45
50.11
1,293.34
94,912.93
289
1,343.45
49.43
1,294.02
93,618.91
290
1,343.45
48.76
1,294.69
92,324.22
291
1,343.45
48.09
1,295.36
91,028.86
292
1,343.45
47.41
1,296.04
89,732.82
293
1,343.45
46.74
1,296.71
88,436.11
294
1,343.45
46.06
1,297.39
87,138.72
295
1,343.45
45.38
1,298.07
85,840.65
296
1,343.45
44.71
1,298.74
84,541.91
297
1,343.45
44.03
1,299.42
83,242.49
298
1,343.45
43.36
1,300.09
81,942.40
299
1,343.45
42.68
1,300.77
80,641.63
300
1,343.45
42.00
1,301.45
79,340.18
301
1,343.45
41.32
1,302.13
78,038.05
302
1,343.45
40.64
1,302.81
76,735.25
303
1,343.45
39.97
1,303.48
75,431.76
304
1,343.45
39.29
1,304.16
74,127.60
305
1,343.45
38.61
1,304.84
72,822.76
306
1,343.45
37.93
1,305.52
71,517.24
307
1,343.45
37.25
1,306.20
70,211.03
308
1,343.45
36.57
1,306.88
68,904.15
309
1,343.45
35.89
1,307.56
67,596.59
310
1,343.45
35.21
1,308.24
66,288.35
311
1,343.45
34.53
1,308.92
64,979.42
312
1,343.45
33.84
1,309.61
63,669.82
313
1,343.45
33.16
1,310.29
62,359.53
314
1,343.45
32.48
1,310.97
61,048.56
315
1,343.45
31.80
1,311.65
59,736.90
316
1,343.45
31.11
1,312.34
58,424.56
317
1,343.45
30.43
1,313.02
57,111.54
318
1,343.45
29.75
1,313.70
55,797.84
319
1,343.45
29.06
1,314.39
54,483.45
320
1,343.45
28.38
1,315.07
53,168.38
321
1,343.45
27.69
1,315.76
51,852.62
322
1,343.45
27.01
1,316.44
50,536.18
323
1,343.45
26.32
1,317.13
49,219.05
324
1,343.45
25.63
1,317.82
47,901.23
325
1,343.45
24.95
1,318.50
46,582.73
326
1,343.45
24.26
1,319.19
45,263.54
327
1,343.45
23.57
1,319.88
43,943.67
328
1,343.45
22.89
1,320.56
42,623.10
329
1,343.45
22.20
1,321.25
41,301.85
330
1,343.45
21.51
1,321.94
39,979.92
331
1,343.45
20.82
1,322.63
38,657.29
332
1,343.45
20.13
1,323.32
37,333.97
333
1,343.45
19.44
1,324.01
36,009.97
334
1,343.45
18.76
1,324.69
34,685.27
335
1,343.45
18.07
1,325.38
33,359.89
336
1,343.45
17.37
1,326.08
32,033.81
337
1,343.45
16.68
1,326.77
30,707.05
338
1,343.45
15.99
1,327.46
29,379.59
339
1,343.45
15.30
1,328.15
28,051.44
340
1,343.45
14.61
1,328.84
26,722.60
341
1,343.45
13.92
1,329.53
25,393.07
342
1,343.45
13.23
1,330.22
24,062.85
343
1,343.45
12.53
1,330.92
22,731.93
344
1,343.45
11.84
1,331.61
21,400.32
345
1,343.45
11.15
1,332.30
20,068.01
346
1,343.45
10.45
1,333.00
18,735.02
347
1,343.45
9.76
1,333.69
17,401.32
348
1,343.45
9.06
1,334.39
16,066.94
349
1,343.45
8.37
1,335.08
14,731.86
350
1,343.45
7.67
1,335.78
13,396.08
351
1,343.45
6.98
1,336.47
12,059.61
352
1,343.45
6.28
1,337.17
10,722.44
353
1,343.45
5.58
1,337.87
9,384.57
354
1,343.45
4.89
1,338.56
8,046.01
355
1,343.45
4.19
1,339.26
6,706.75
356
1,343.45
3.49
1,339.96
5,366.79
357
1,343.45
2.80
1,340.65
4,026.14
358
1,343.45
2.10
1,341.35
2,684.78
359
1,343.45
1.40
1,342.05
1,342.73
360
1,343.43
0.70
1,342.73
0.00
Totals
483,641.98
42,739.98
440,902.00

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