Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,458.30  
 

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
1,458.30
417.56
1,040.74
444,360.26
2
1,458.30
416.59
1,041.71
443,318.55
3
1,458.30
415.61
1,042.69
442,275.86
4
1,458.30
414.63
1,043.67
441,232.20
5
1,458.30
413.66
1,044.64
440,187.55
6
1,458.30
412.68
1,045.62
439,141.93
7
1,458.30
411.70
1,046.60
438,095.32
8
1,458.30
410.71
1,047.59
437,047.74
9
1,458.30
409.73
1,048.57
435,999.17
10
1,458.30
408.75
1,049.55
434,949.62
11
1,458.30
407.77
1,050.53
433,899.08
12
1,458.30
406.78
1,051.52
432,847.56
13
1,458.30
405.79
1,052.51
431,795.06
14
1,458.30
404.81
1,053.49
430,741.57
15
1,458.30
403.82
1,054.48
429,687.09
16
1,458.30
402.83
1,055.47
428,631.62
17
1,458.30
401.84
1,056.46
427,575.16
18
1,458.30
400.85
1,057.45
426,517.71
19
1,458.30
399.86
1,058.44
425,459.27
20
1,458.30
398.87
1,059.43
424,399.84
21
1,458.30
397.87
1,060.43
423,339.42
22
1,458.30
396.88
1,061.42
422,278.00
23
1,458.30
395.89
1,062.41
421,215.58
24
1,458.30
394.89
1,063.41
420,152.17
25
1,458.30
393.89
1,064.41
419,087.76
26
1,458.30
392.89
1,065.41
418,022.36
27
1,458.30
391.90
1,066.40
416,955.95
28
1,458.30
390.90
1,067.40
415,888.55
29
1,458.30
389.90
1,068.40
414,820.15
30
1,458.30
388.89
1,069.41
413,750.74
31
1,458.30
387.89
1,070.41
412,680.33
32
1,458.30
386.89
1,071.41
411,608.92
33
1,458.30
385.88
1,072.42
410,536.50
34
1,458.30
384.88
1,073.42
409,463.08
35
1,458.30
383.87
1,074.43
408,388.65
36
1,458.30
382.86
1,075.44
407,313.22
37
1,458.30
381.86
1,076.44
406,236.77
38
1,458.30
380.85
1,077.45
405,159.32
39
1,458.30
379.84
1,078.46
404,080.86
40
1,458.30
378.83
1,079.47
403,001.38
41
1,458.30
377.81
1,080.49
401,920.90
42
1,458.30
376.80
1,081.50
400,839.40
43
1,458.30
375.79
1,082.51
399,756.88
44
1,458.30
374.77
1,083.53
398,673.36
45
1,458.30
373.76
1,084.54
397,588.81
46
1,458.30
372.74
1,085.56
396,503.25
47
1,458.30
371.72
1,086.58
395,416.67
48
1,458.30
370.70
1,087.60
394,329.08
49
1,458.30
369.68
1,088.62
393,240.46
50
1,458.30
368.66
1,089.64
392,150.82
51
1,458.30
367.64
1,090.66
391,060.16
52
1,458.30
366.62
1,091.68
389,968.48
53
1,458.30
365.60
1,092.70
388,875.78
54
1,458.30
364.57
1,093.73
387,782.05
55
1,458.30
363.55
1,094.75
386,687.30
56
1,458.30
362.52
1,095.78
385,591.52
57
1,458.30
361.49
1,096.81
384,494.71
58
1,458.30
360.46
1,097.84
383,396.87
59
1,458.30
359.43
1,098.87
382,298.01
60
1,458.30
358.40
1,099.90
381,198.11
61
1,458.30
357.37
1,100.93
380,097.18
62
1,458.30
356.34
1,101.96
378,995.22
63
1,458.30
355.31
1,102.99
377,892.23
64
1,458.30
354.27
1,104.03
376,788.21
65
1,458.30
353.24
1,105.06
375,683.15
66
1,458.30
352.20
1,106.10
374,577.05
67
1,458.30
351.17
1,107.13
373,469.91
68
1,458.30
350.13
1,108.17
372,361.74
69
1,458.30
349.09
1,109.21
371,252.53
70
1,458.30
348.05
1,110.25
370,142.28
71
1,458.30
347.01
1,111.29
369,030.99
72
1,458.30
345.97
1,112.33
367,918.66
73
1,458.30
344.92
1,113.38
366,805.28
74
1,458.30
343.88
1,114.42
365,690.86
75
1,458.30
342.84
1,115.46
364,575.39
76
1,458.30
341.79
1,116.51
363,458.88
77
1,458.30
340.74
1,117.56
362,341.33
78
1,458.30
339.69
1,118.61
361,222.72
79
1,458.30
338.65
1,119.65
360,103.07
80
1,458.30
337.60
1,120.70
358,982.36
81
1,458.30
336.55
1,121.75
357,860.61
82
1,458.30
335.49
1,122.81
356,737.80
83
1,458.30
334.44
1,123.86
355,613.95
84
1,458.30
333.39
1,124.91
354,489.03
85
1,458.30
332.33
1,125.97
353,363.07
86
1,458.30
331.28
1,127.02
352,236.05
87
1,458.30
330.22
1,128.08
351,107.97
88
1,458.30
329.16
1,129.14
349,978.83
89
1,458.30
328.11
1,130.19
348,848.64
90
1,458.30
327.05
1,131.25
347,717.38
91
1,458.30
325.99
1,132.31
346,585.07
92
1,458.30
324.92
1,133.38
345,451.69
93
1,458.30
323.86
1,134.44
344,317.25
94
1,458.30
322.80
1,135.50
343,181.75
95
1,458.30
321.73
1,136.57
342,045.18
96
1,458.30
320.67
1,137.63
340,907.55
97
1,458.30
319.60
1,138.70
339,768.85
98
1,458.30
318.53
1,139.77
338,629.08
99
1,458.30
317.46
1,140.84
337,488.25
100
1,458.30
316.40
1,141.90
336,346.34
101
1,458.30
315.32
1,142.98
335,203.37
102
1,458.30
314.25
1,144.05
334,059.32
103
1,458.30
313.18
1,145.12
332,914.20
104
1,458.30
312.11
1,146.19
331,768.01
105
1,458.30
311.03
1,147.27
330,620.74
106
1,458.30
309.96
1,148.34
329,472.40
107
1,458.30
308.88
1,149.42
328,322.98
108
1,458.30
307.80
1,150.50
327,172.48
109
1,458.30
306.72
1,151.58
326,020.91
110
1,458.30
305.64
1,152.66
324,868.25
111
1,458.30
304.56
1,153.74
323,714.51
112
1,458.30
303.48
1,154.82
322,559.70
113
1,458.30
302.40
1,155.90
321,403.80
114
1,458.30
301.32
1,156.98
320,246.81
115
1,458.30
300.23
1,158.07
319,088.74
116
1,458.30
299.15
1,159.15
317,929.59
117
1,458.30
298.06
1,160.24
316,769.35
118
1,458.30
296.97
1,161.33
315,608.02
119
1,458.30
295.88
1,162.42
314,445.60
120
1,458.30
294.79
1,163.51
313,282.09
121
1,458.30
293.70
1,164.60
312,117.50
122
1,458.30
292.61
1,165.69
310,951.81
123
1,458.30
291.52
1,166.78
309,785.02
124
1,458.30
290.42
1,167.88
308,617.15
125
1,458.30
289.33
1,168.97
307,448.18
126
1,458.30
288.23
1,170.07
306,278.11
127
1,458.30
287.14
1,171.16
305,106.94
128
1,458.30
286.04
1,172.26
303,934.68
129
1,458.30
284.94
1,173.36
302,761.32
130
1,458.30
283.84
1,174.46
301,586.86
131
1,458.30
282.74
1,175.56
300,411.30
132
1,458.30
281.64
1,176.66
299,234.63
133
1,458.30
280.53
1,177.77
298,056.87
134
1,458.30
279.43
1,178.87
296,877.99
135
1,458.30
278.32
1,179.98
295,698.02
136
1,458.30
277.22
1,181.08
294,516.93
137
1,458.30
276.11
1,182.19
293,334.74
138
1,458.30
275.00
1,183.30
292,151.44
139
1,458.30
273.89
1,184.41
290,967.04
140
1,458.30
272.78
1,185.52
289,781.52
141
1,458.30
271.67
1,186.63
288,594.89
142
1,458.30
270.56
1,187.74
287,407.15
143
1,458.30
269.44
1,188.86
286,218.29
144
1,458.30
268.33
1,189.97
285,028.32
145
1,458.30
267.21
1,191.09
283,837.23
146
1,458.30
266.10
1,192.20
282,645.03
147
1,458.30
264.98
1,193.32
281,451.71
148
1,458.30
263.86
1,194.44
280,257.27
149
1,458.30
262.74
1,195.56
279,061.71
150
1,458.30
261.62
1,196.68
277,865.03
151
1,458.30
260.50
1,197.80
276,667.23
152
1,458.30
259.38
1,198.92
275,468.31
153
1,458.30
258.25
1,200.05
274,268.26
154
1,458.30
257.13
1,201.17
273,067.09
155
1,458.30
256.00
1,202.30
271,864.79
156
1,458.30
254.87
1,203.43
270,661.36
157
1,458.30
253.75
1,204.55
269,456.80
158
1,458.30
252.62
1,205.68
268,251.12
159
1,458.30
251.49
1,206.81
267,044.31
160
1,458.30
250.35
1,207.95
265,836.36
161
1,458.30
249.22
1,209.08
264,627.28
162
1,458.30
248.09
1,210.21
263,417.07
163
1,458.30
246.95
1,211.35
262,205.72
164
1,458.30
245.82
1,212.48
260,993.24
165
1,458.30
244.68
1,213.62
259,779.62
166
1,458.30
243.54
1,214.76
258,564.87
167
1,458.30
242.40
1,215.90
257,348.97
168
1,458.30
241.26
1,217.04
256,131.93
169
1,458.30
240.12
1,218.18
254,913.76
170
1,458.30
238.98
1,219.32
253,694.44
171
1,458.30
237.84
1,220.46
252,473.98
172
1,458.30
236.69
1,221.61
251,252.37
173
1,458.30
235.55
1,222.75
250,029.62
174
1,458.30
234.40
1,223.90
248,805.72
175
1,458.30
233.26
1,225.04
247,580.68
176
1,458.30
232.11
1,226.19
246,354.49
177
1,458.30
230.96
1,227.34
245,127.14
178
1,458.30
229.81
1,228.49
243,898.65
179
1,458.30
228.65
1,229.65
242,669.01
180
1,458.30
227.50
1,230.80
241,438.21
181
1,458.30
226.35
1,231.95
240,206.26
182
1,458.30
225.19
1,233.11
238,973.15
183
1,458.30
224.04
1,234.26
237,738.89
184
1,458.30
222.88
1,235.42
236,503.47
185
1,458.30
221.72
1,236.58
235,266.89
186
1,458.30
220.56
1,237.74
234,029.15
187
1,458.30
219.40
1,238.90
232,790.25
188
1,458.30
218.24
1,240.06
231,550.20
189
1,458.30
217.08
1,241.22
230,308.97
190
1,458.30
215.91
1,242.39
229,066.59
191
1,458.30
214.75
1,243.55
227,823.04
192
1,458.30
213.58
1,244.72
226,578.32
193
1,458.30
212.42
1,245.88
225,332.44
194
1,458.30
211.25
1,247.05
224,085.39
195
1,458.30
210.08
1,248.22
222,837.17
196
1,458.30
208.91
1,249.39
221,587.78
197
1,458.30
207.74
1,250.56
220,337.22
198
1,458.30
206.57
1,251.73
219,085.48
199
1,458.30
205.39
1,252.91
217,832.58
200
1,458.30
204.22
1,254.08
216,578.49
201
1,458.30
203.04
1,255.26
215,323.24
202
1,458.30
201.87
1,256.43
214,066.80
203
1,458.30
200.69
1,257.61
212,809.19
204
1,458.30
199.51
1,258.79
211,550.40
205
1,458.30
198.33
1,259.97
210,290.43
206
1,458.30
197.15
1,261.15
209,029.27
207
1,458.30
195.96
1,262.34
207,766.94
208
1,458.30
194.78
1,263.52
206,503.42
209
1,458.30
193.60
1,264.70
205,238.72
210
1,458.30
192.41
1,265.89
203,972.83
211
1,458.30
191.22
1,267.08
202,705.75
212
1,458.30
190.04
1,268.26
201,437.49
213
1,458.30
188.85
1,269.45
200,168.04
214
1,458.30
187.66
1,270.64
198,897.39
215
1,458.30
186.47
1,271.83
197,625.56
216
1,458.30
185.27
1,273.03
196,352.54
217
1,458.30
184.08
1,274.22
195,078.32
218
1,458.30
182.89
1,275.41
193,802.90
219
1,458.30
181.69
1,276.61
192,526.29
220
1,458.30
180.49
1,277.81
191,248.49
221
1,458.30
179.30
1,279.00
189,969.48
222
1,458.30
178.10
1,280.20
188,689.28
223
1,458.30
176.90
1,281.40
187,407.87
224
1,458.30
175.69
1,282.61
186,125.27
225
1,458.30
174.49
1,283.81
184,841.46
226
1,458.30
173.29
1,285.01
183,556.45
227
1,458.30
172.08
1,286.22
182,270.23
228
1,458.30
170.88
1,287.42
180,982.81
229
1,458.30
169.67
1,288.63
179,694.18
230
1,458.30
168.46
1,289.84
178,404.35
231
1,458.30
167.25
1,291.05
177,113.30
232
1,458.30
166.04
1,292.26
175,821.04
233
1,458.30
164.83
1,293.47
174,527.58
234
1,458.30
163.62
1,294.68
173,232.90
235
1,458.30
162.41
1,295.89
171,937.00
236
1,458.30
161.19
1,297.11
170,639.89
237
1,458.30
159.97
1,298.33
169,341.57
238
1,458.30
158.76
1,299.54
168,042.03
239
1,458.30
157.54
1,300.76
166,741.26
240
1,458.30
156.32
1,301.98
165,439.28
241
1,458.30
155.10
1,303.20
164,136.08
242
1,458.30
153.88
1,304.42
162,831.66
243
1,458.30
152.65
1,305.65
161,526.02
244
1,458.30
151.43
1,306.87
160,219.15
245
1,458.30
150.21
1,308.09
158,911.05
246
1,458.30
148.98
1,309.32
157,601.73
247
1,458.30
147.75
1,310.55
156,291.18
248
1,458.30
146.52
1,311.78
154,979.41
249
1,458.30
145.29
1,313.01
153,666.40
250
1,458.30
144.06
1,314.24
152,352.16
251
1,458.30
142.83
1,315.47
151,036.69
252
1,458.30
141.60
1,316.70
149,719.99
253
1,458.30
140.36
1,317.94
148,402.05
254
1,458.30
139.13
1,319.17
147,082.88
255
1,458.30
137.89
1,320.41
145,762.47
256
1,458.30
136.65
1,321.65
144,440.82
257
1,458.30
135.41
1,322.89
143,117.93
258
1,458.30
134.17
1,324.13
141,793.81
259
1,458.30
132.93
1,325.37
140,468.44
260
1,458.30
131.69
1,326.61
139,141.83
261
1,458.30
130.45
1,327.85
137,813.97
262
1,458.30
129.20
1,329.10
136,484.87
263
1,458.30
127.95
1,330.35
135,154.53
264
1,458.30
126.71
1,331.59
133,822.94
265
1,458.30
125.46
1,332.84
132,490.09
266
1,458.30
124.21
1,334.09
131,156.00
267
1,458.30
122.96
1,335.34
129,820.66
268
1,458.30
121.71
1,336.59
128,484.07
269
1,458.30
120.45
1,337.85
127,146.22
270
1,458.30
119.20
1,339.10
125,807.12
271
1,458.30
117.94
1,340.36
124,466.77
272
1,458.30
116.69
1,341.61
123,125.16
273
1,458.30
115.43
1,342.87
121,782.28
274
1,458.30
114.17
1,344.13
120,438.16
275
1,458.30
112.91
1,345.39
119,092.77
276
1,458.30
111.65
1,346.65
117,746.12
277
1,458.30
110.39
1,347.91
116,398.20
278
1,458.30
109.12
1,349.18
115,049.03
279
1,458.30
107.86
1,350.44
113,698.58
280
1,458.30
106.59
1,351.71
112,346.88
281
1,458.30
105.33
1,352.97
110,993.90
282
1,458.30
104.06
1,354.24
109,639.66
283
1,458.30
102.79
1,355.51
108,284.15
284
1,458.30
101.52
1,356.78
106,927.36
285
1,458.30
100.24
1,358.06
105,569.31
286
1,458.30
98.97
1,359.33
104,209.98
287
1,458.30
97.70
1,360.60
102,849.38
288
1,458.30
96.42
1,361.88
101,487.50
289
1,458.30
95.14
1,363.16
100,124.34
290
1,458.30
93.87
1,364.43
98,759.91
291
1,458.30
92.59
1,365.71
97,394.20
292
1,458.30
91.31
1,366.99
96,027.20
293
1,458.30
90.03
1,368.27
94,658.93
294
1,458.30
88.74
1,369.56
93,289.37
295
1,458.30
87.46
1,370.84
91,918.53
296
1,458.30
86.17
1,372.13
90,546.40
297
1,458.30
84.89
1,373.41
89,172.99
298
1,458.30
83.60
1,374.70
87,798.29
299
1,458.30
82.31
1,375.99
86,422.30
300
1,458.30
81.02
1,377.28
85,045.02
301
1,458.30
79.73
1,378.57
83,666.45
302
1,458.30
78.44
1,379.86
82,286.59
303
1,458.30
77.14
1,381.16
80,905.43
304
1,458.30
75.85
1,382.45
79,522.98
305
1,458.30
74.55
1,383.75
78,139.23
306
1,458.30
73.26
1,385.04
76,754.19
307
1,458.30
71.96
1,386.34
75,367.85
308
1,458.30
70.66
1,387.64
73,980.20
309
1,458.30
69.36
1,388.94
72,591.26
310
1,458.30
68.05
1,390.25
71,201.01
311
1,458.30
66.75
1,391.55
69,809.47
312
1,458.30
65.45
1,392.85
68,416.61
313
1,458.30
64.14
1,394.16
67,022.45
314
1,458.30
62.83
1,395.47
65,626.99
315
1,458.30
61.53
1,396.77
64,230.21
316
1,458.30
60.22
1,398.08
62,832.13
317
1,458.30
58.91
1,399.39
61,432.73
318
1,458.30
57.59
1,400.71
60,032.03
319
1,458.30
56.28
1,402.02
58,630.01
320
1,458.30
54.97
1,403.33
57,226.67
321
1,458.30
53.65
1,404.65
55,822.02
322
1,458.30
52.33
1,405.97
54,416.05
323
1,458.30
51.02
1,407.28
53,008.77
324
1,458.30
49.70
1,408.60
51,600.17
325
1,458.30
48.38
1,409.92
50,190.24
326
1,458.30
47.05
1,411.25
48,778.99
327
1,458.30
45.73
1,412.57
47,366.42
328
1,458.30
44.41
1,413.89
45,952.53
329
1,458.30
43.08
1,415.22
44,537.31
330
1,458.30
41.75
1,416.55
43,120.76
331
1,458.30
40.43
1,417.87
41,702.89
332
1,458.30
39.10
1,419.20
40,283.69
333
1,458.30
37.77
1,420.53
38,863.15
334
1,458.30
36.43
1,421.87
37,441.29
335
1,458.30
35.10
1,423.20
36,018.09
336
1,458.30
33.77
1,424.53
34,593.55
337
1,458.30
32.43
1,425.87
33,167.69
338
1,458.30
31.09
1,427.21
31,740.48
339
1,458.30
29.76
1,428.54
30,311.94
340
1,458.30
28.42
1,429.88
28,882.05
341
1,458.30
27.08
1,431.22
27,450.83
342
1,458.30
25.74
1,432.56
26,018.27
343
1,458.30
24.39
1,433.91
24,584.36
344
1,458.30
23.05
1,435.25
23,149.11
345
1,458.30
21.70
1,436.60
21,712.51
346
1,458.30
20.36
1,437.94
20,274.56
347
1,458.30
19.01
1,439.29
18,835.27
348
1,458.30
17.66
1,440.64
17,394.63
349
1,458.30
16.31
1,441.99
15,952.64
350
1,458.30
14.96
1,443.34
14,509.29
351
1,458.30
13.60
1,444.70
13,064.60
352
1,458.30
12.25
1,446.05
11,618.54
353
1,458.30
10.89
1,447.41
10,171.14
354
1,458.30
9.54
1,448.76
8,722.37
355
1,458.30
8.18
1,450.12
7,272.25
356
1,458.30
6.82
1,451.48
5,820.77
357
1,458.30
5.46
1,452.84
4,367.92
358
1,458.30
4.09
1,454.21
2,913.72
359
1,458.30
2.73
1,455.57
1,458.15
360
1,459.52
1.37
1,458.15
0.00
Totals
524,989.22
79,588.22
445,401.00

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