Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,346.05  
 

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
1,346.05
187.46
1,158.59
448,741.41
2
1,346.05
186.98
1,159.07
447,582.33
3
1,346.05
186.49
1,159.56
446,422.78
4
1,346.05
186.01
1,160.04
445,262.74
5
1,346.05
185.53
1,160.52
444,102.21
6
1,346.05
185.04
1,161.01
442,941.20
7
1,346.05
184.56
1,161.49
441,779.71
8
1,346.05
184.07
1,161.98
440,617.74
9
1,346.05
183.59
1,162.46
439,455.28
10
1,346.05
183.11
1,162.94
438,292.34
11
1,346.05
182.62
1,163.43
437,128.91
12
1,346.05
182.14
1,163.91
435,964.99
13
1,346.05
181.65
1,164.40
434,800.60
14
1,346.05
181.17
1,164.88
433,635.71
15
1,346.05
180.68
1,165.37
432,470.34
16
1,346.05
180.20
1,165.85
431,304.49
17
1,346.05
179.71
1,166.34
430,138.15
18
1,346.05
179.22
1,166.83
428,971.33
19
1,346.05
178.74
1,167.31
427,804.01
20
1,346.05
178.25
1,167.80
426,636.22
21
1,346.05
177.77
1,168.28
425,467.93
22
1,346.05
177.28
1,168.77
424,299.16
23
1,346.05
176.79
1,169.26
423,129.90
24
1,346.05
176.30
1,169.75
421,960.15
25
1,346.05
175.82
1,170.23
420,789.92
26
1,346.05
175.33
1,170.72
419,619.20
27
1,346.05
174.84
1,171.21
418,447.99
28
1,346.05
174.35
1,171.70
417,276.29
29
1,346.05
173.87
1,172.18
416,104.11
30
1,346.05
173.38
1,172.67
414,931.44
31
1,346.05
172.89
1,173.16
413,758.27
32
1,346.05
172.40
1,173.65
412,584.62
33
1,346.05
171.91
1,174.14
411,410.48
34
1,346.05
171.42
1,174.63
410,235.85
35
1,346.05
170.93
1,175.12
409,060.74
36
1,346.05
170.44
1,175.61
407,885.13
37
1,346.05
169.95
1,176.10
406,709.03
38
1,346.05
169.46
1,176.59
405,532.44
39
1,346.05
168.97
1,177.08
404,355.36
40
1,346.05
168.48
1,177.57
403,177.80
41
1,346.05
167.99
1,178.06
401,999.74
42
1,346.05
167.50
1,178.55
400,821.19
43
1,346.05
167.01
1,179.04
399,642.15
44
1,346.05
166.52
1,179.53
398,462.61
45
1,346.05
166.03
1,180.02
397,282.59
46
1,346.05
165.53
1,180.52
396,102.07
47
1,346.05
165.04
1,181.01
394,921.07
48
1,346.05
164.55
1,181.50
393,739.57
49
1,346.05
164.06
1,181.99
392,557.57
50
1,346.05
163.57
1,182.48
391,375.09
51
1,346.05
163.07
1,182.98
390,192.11
52
1,346.05
162.58
1,183.47
389,008.64
53
1,346.05
162.09
1,183.96
387,824.68
54
1,346.05
161.59
1,184.46
386,640.22
55
1,346.05
161.10
1,184.95
385,455.27
56
1,346.05
160.61
1,185.44
384,269.83
57
1,346.05
160.11
1,185.94
383,083.89
58
1,346.05
159.62
1,186.43
381,897.46
59
1,346.05
159.12
1,186.93
380,710.54
60
1,346.05
158.63
1,187.42
379,523.11
61
1,346.05
158.13
1,187.92
378,335.20
62
1,346.05
157.64
1,188.41
377,146.79
63
1,346.05
157.14
1,188.91
375,957.88
64
1,346.05
156.65
1,189.40
374,768.48
65
1,346.05
156.15
1,189.90
373,578.59
66
1,346.05
155.66
1,190.39
372,388.19
67
1,346.05
155.16
1,190.89
371,197.31
68
1,346.05
154.67
1,191.38
370,005.92
69
1,346.05
154.17
1,191.88
368,814.04
70
1,346.05
153.67
1,192.38
367,621.66
71
1,346.05
153.18
1,192.87
366,428.79
72
1,346.05
152.68
1,193.37
365,235.42
73
1,346.05
152.18
1,193.87
364,041.55
74
1,346.05
151.68
1,194.37
362,847.18
75
1,346.05
151.19
1,194.86
361,652.32
76
1,346.05
150.69
1,195.36
360,456.96
77
1,346.05
150.19
1,195.86
359,261.10
78
1,346.05
149.69
1,196.36
358,064.74
79
1,346.05
149.19
1,196.86
356,867.88
80
1,346.05
148.69
1,197.36
355,670.53
81
1,346.05
148.20
1,197.85
354,472.67
82
1,346.05
147.70
1,198.35
353,274.32
83
1,346.05
147.20
1,198.85
352,075.47
84
1,346.05
146.70
1,199.35
350,876.12
85
1,346.05
146.20
1,199.85
349,676.27
86
1,346.05
145.70
1,200.35
348,475.91
87
1,346.05
145.20
1,200.85
347,275.06
88
1,346.05
144.70
1,201.35
346,073.71
89
1,346.05
144.20
1,201.85
344,871.86
90
1,346.05
143.70
1,202.35
343,669.50
91
1,346.05
143.20
1,202.85
342,466.65
92
1,346.05
142.69
1,203.36
341,263.29
93
1,346.05
142.19
1,203.86
340,059.44
94
1,346.05
141.69
1,204.36
338,855.08
95
1,346.05
141.19
1,204.86
337,650.22
96
1,346.05
140.69
1,205.36
336,444.86
97
1,346.05
140.19
1,205.86
335,238.99
98
1,346.05
139.68
1,206.37
334,032.62
99
1,346.05
139.18
1,206.87
332,825.75
100
1,346.05
138.68
1,207.37
331,618.38
101
1,346.05
138.17
1,207.88
330,410.51
102
1,346.05
137.67
1,208.38
329,202.13
103
1,346.05
137.17
1,208.88
327,993.24
104
1,346.05
136.66
1,209.39
326,783.86
105
1,346.05
136.16
1,209.89
325,573.97
106
1,346.05
135.66
1,210.39
324,363.57
107
1,346.05
135.15
1,210.90
323,152.68
108
1,346.05
134.65
1,211.40
321,941.27
109
1,346.05
134.14
1,211.91
320,729.36
110
1,346.05
133.64
1,212.41
319,516.95
111
1,346.05
133.13
1,212.92
318,304.03
112
1,346.05
132.63
1,213.42
317,090.61
113
1,346.05
132.12
1,213.93
315,876.68
114
1,346.05
131.62
1,214.43
314,662.25
115
1,346.05
131.11
1,214.94
313,447.31
116
1,346.05
130.60
1,215.45
312,231.86
117
1,346.05
130.10
1,215.95
311,015.91
118
1,346.05
129.59
1,216.46
309,799.45
119
1,346.05
129.08
1,216.97
308,582.48
120
1,346.05
128.58
1,217.47
307,365.01
121
1,346.05
128.07
1,217.98
306,147.02
122
1,346.05
127.56
1,218.49
304,928.54
123
1,346.05
127.05
1,219.00
303,709.54
124
1,346.05
126.55
1,219.50
302,490.03
125
1,346.05
126.04
1,220.01
301,270.02
126
1,346.05
125.53
1,220.52
300,049.50
127
1,346.05
125.02
1,221.03
298,828.47
128
1,346.05
124.51
1,221.54
297,606.93
129
1,346.05
124.00
1,222.05
296,384.89
130
1,346.05
123.49
1,222.56
295,162.33
131
1,346.05
122.98
1,223.07
293,939.26
132
1,346.05
122.47
1,223.58
292,715.69
133
1,346.05
121.96
1,224.09
291,491.60
134
1,346.05
121.45
1,224.60
290,267.01
135
1,346.05
120.94
1,225.11
289,041.90
136
1,346.05
120.43
1,225.62
287,816.29
137
1,346.05
119.92
1,226.13
286,590.16
138
1,346.05
119.41
1,226.64
285,363.52
139
1,346.05
118.90
1,227.15
284,136.38
140
1,346.05
118.39
1,227.66
282,908.72
141
1,346.05
117.88
1,228.17
281,680.54
142
1,346.05
117.37
1,228.68
280,451.86
143
1,346.05
116.85
1,229.20
279,222.67
144
1,346.05
116.34
1,229.71
277,992.96
145
1,346.05
115.83
1,230.22
276,762.74
146
1,346.05
115.32
1,230.73
275,532.01
147
1,346.05
114.81
1,231.24
274,300.76
148
1,346.05
114.29
1,231.76
273,069.00
149
1,346.05
113.78
1,232.27
271,836.73
150
1,346.05
113.27
1,232.78
270,603.95
151
1,346.05
112.75
1,233.30
269,370.65
152
1,346.05
112.24
1,233.81
268,136.84
153
1,346.05
111.72
1,234.33
266,902.51
154
1,346.05
111.21
1,234.84
265,667.67
155
1,346.05
110.69
1,235.36
264,432.32
156
1,346.05
110.18
1,235.87
263,196.45
157
1,346.05
109.67
1,236.38
261,960.06
158
1,346.05
109.15
1,236.90
260,723.16
159
1,346.05
108.63
1,237.42
259,485.75
160
1,346.05
108.12
1,237.93
258,247.81
161
1,346.05
107.60
1,238.45
257,009.37
162
1,346.05
107.09
1,238.96
255,770.40
163
1,346.05
106.57
1,239.48
254,530.93
164
1,346.05
106.05
1,240.00
253,290.93
165
1,346.05
105.54
1,240.51
252,050.42
166
1,346.05
105.02
1,241.03
250,809.39
167
1,346.05
104.50
1,241.55
249,567.84
168
1,346.05
103.99
1,242.06
248,325.78
169
1,346.05
103.47
1,242.58
247,083.20
170
1,346.05
102.95
1,243.10
245,840.10
171
1,346.05
102.43
1,243.62
244,596.48
172
1,346.05
101.92
1,244.13
243,352.35
173
1,346.05
101.40
1,244.65
242,107.70
174
1,346.05
100.88
1,245.17
240,862.52
175
1,346.05
100.36
1,245.69
239,616.83
176
1,346.05
99.84
1,246.21
238,370.62
177
1,346.05
99.32
1,246.73
237,123.89
178
1,346.05
98.80
1,247.25
235,876.65
179
1,346.05
98.28
1,247.77
234,628.88
180
1,346.05
97.76
1,248.29
233,380.59
181
1,346.05
97.24
1,248.81
232,131.78
182
1,346.05
96.72
1,249.33
230,882.45
183
1,346.05
96.20
1,249.85
229,632.60
184
1,346.05
95.68
1,250.37
228,382.23
185
1,346.05
95.16
1,250.89
227,131.34
186
1,346.05
94.64
1,251.41
225,879.93
187
1,346.05
94.12
1,251.93
224,628.00
188
1,346.05
93.59
1,252.46
223,375.54
189
1,346.05
93.07
1,252.98
222,122.57
190
1,346.05
92.55
1,253.50
220,869.07
191
1,346.05
92.03
1,254.02
219,615.05
192
1,346.05
91.51
1,254.54
218,360.50
193
1,346.05
90.98
1,255.07
217,105.44
194
1,346.05
90.46
1,255.59
215,849.85
195
1,346.05
89.94
1,256.11
214,593.73
196
1,346.05
89.41
1,256.64
213,337.10
197
1,346.05
88.89
1,257.16
212,079.94
198
1,346.05
88.37
1,257.68
210,822.26
199
1,346.05
87.84
1,258.21
209,564.05
200
1,346.05
87.32
1,258.73
208,305.32
201
1,346.05
86.79
1,259.26
207,046.06
202
1,346.05
86.27
1,259.78
205,786.28
203
1,346.05
85.74
1,260.31
204,525.97
204
1,346.05
85.22
1,260.83
203,265.14
205
1,346.05
84.69
1,261.36
202,003.79
206
1,346.05
84.17
1,261.88
200,741.91
207
1,346.05
83.64
1,262.41
199,479.50
208
1,346.05
83.12
1,262.93
198,216.56
209
1,346.05
82.59
1,263.46
196,953.10
210
1,346.05
82.06
1,263.99
195,689.12
211
1,346.05
81.54
1,264.51
194,424.61
212
1,346.05
81.01
1,265.04
193,159.57
213
1,346.05
80.48
1,265.57
191,894.00
214
1,346.05
79.96
1,266.09
190,627.90
215
1,346.05
79.43
1,266.62
189,361.28
216
1,346.05
78.90
1,267.15
188,094.13
217
1,346.05
78.37
1,267.68
186,826.46
218
1,346.05
77.84
1,268.21
185,558.25
219
1,346.05
77.32
1,268.73
184,289.52
220
1,346.05
76.79
1,269.26
183,020.25
221
1,346.05
76.26
1,269.79
181,750.46
222
1,346.05
75.73
1,270.32
180,480.14
223
1,346.05
75.20
1,270.85
179,209.29
224
1,346.05
74.67
1,271.38
177,937.91
225
1,346.05
74.14
1,271.91
176,666.00
226
1,346.05
73.61
1,272.44
175,393.56
227
1,346.05
73.08
1,272.97
174,120.59
228
1,346.05
72.55
1,273.50
172,847.09
229
1,346.05
72.02
1,274.03
171,573.06
230
1,346.05
71.49
1,274.56
170,298.50
231
1,346.05
70.96
1,275.09
169,023.41
232
1,346.05
70.43
1,275.62
167,747.79
233
1,346.05
69.89
1,276.16
166,471.63
234
1,346.05
69.36
1,276.69
165,194.95
235
1,346.05
68.83
1,277.22
163,917.73
236
1,346.05
68.30
1,277.75
162,639.98
237
1,346.05
67.77
1,278.28
161,361.69
238
1,346.05
67.23
1,278.82
160,082.88
239
1,346.05
66.70
1,279.35
158,803.53
240
1,346.05
66.17
1,279.88
157,523.65
241
1,346.05
65.63
1,280.42
156,243.23
242
1,346.05
65.10
1,280.95
154,962.28
243
1,346.05
64.57
1,281.48
153,680.80
244
1,346.05
64.03
1,282.02
152,398.78
245
1,346.05
63.50
1,282.55
151,116.23
246
1,346.05
62.97
1,283.08
149,833.15
247
1,346.05
62.43
1,283.62
148,549.53
248
1,346.05
61.90
1,284.15
147,265.37
249
1,346.05
61.36
1,284.69
145,980.68
250
1,346.05
60.83
1,285.22
144,695.46
251
1,346.05
60.29
1,285.76
143,409.70
252
1,346.05
59.75
1,286.30
142,123.40
253
1,346.05
59.22
1,286.83
140,836.57
254
1,346.05
58.68
1,287.37
139,549.20
255
1,346.05
58.15
1,287.90
138,261.30
256
1,346.05
57.61
1,288.44
136,972.86
257
1,346.05
57.07
1,288.98
135,683.88
258
1,346.05
56.53
1,289.52
134,394.36
259
1,346.05
56.00
1,290.05
133,104.31
260
1,346.05
55.46
1,290.59
131,813.72
261
1,346.05
54.92
1,291.13
130,522.59
262
1,346.05
54.38
1,291.67
129,230.93
263
1,346.05
53.85
1,292.20
127,938.73
264
1,346.05
53.31
1,292.74
126,645.98
265
1,346.05
52.77
1,293.28
125,352.70
266
1,346.05
52.23
1,293.82
124,058.88
267
1,346.05
51.69
1,294.36
122,764.52
268
1,346.05
51.15
1,294.90
121,469.63
269
1,346.05
50.61
1,295.44
120,174.19
270
1,346.05
50.07
1,295.98
118,878.21
271
1,346.05
49.53
1,296.52
117,581.69
272
1,346.05
48.99
1,297.06
116,284.64
273
1,346.05
48.45
1,297.60
114,987.04
274
1,346.05
47.91
1,298.14
113,688.90
275
1,346.05
47.37
1,298.68
112,390.22
276
1,346.05
46.83
1,299.22
111,091.00
277
1,346.05
46.29
1,299.76
109,791.24
278
1,346.05
45.75
1,300.30
108,490.93
279
1,346.05
45.20
1,300.85
107,190.09
280
1,346.05
44.66
1,301.39
105,888.70
281
1,346.05
44.12
1,301.93
104,586.77
282
1,346.05
43.58
1,302.47
103,284.30
283
1,346.05
43.04
1,303.01
101,981.28
284
1,346.05
42.49
1,303.56
100,677.73
285
1,346.05
41.95
1,304.10
99,373.62
286
1,346.05
41.41
1,304.64
98,068.98
287
1,346.05
40.86
1,305.19
96,763.79
288
1,346.05
40.32
1,305.73
95,458.06
289
1,346.05
39.77
1,306.28
94,151.78
290
1,346.05
39.23
1,306.82
92,844.96
291
1,346.05
38.69
1,307.36
91,537.60
292
1,346.05
38.14
1,307.91
90,229.69
293
1,346.05
37.60
1,308.45
88,921.24
294
1,346.05
37.05
1,309.00
87,612.24
295
1,346.05
36.51
1,309.54
86,302.69
296
1,346.05
35.96
1,310.09
84,992.60
297
1,346.05
35.41
1,310.64
83,681.96
298
1,346.05
34.87
1,311.18
82,370.78
299
1,346.05
34.32
1,311.73
81,059.05
300
1,346.05
33.77
1,312.28
79,746.78
301
1,346.05
33.23
1,312.82
78,433.96
302
1,346.05
32.68
1,313.37
77,120.59
303
1,346.05
32.13
1,313.92
75,806.67
304
1,346.05
31.59
1,314.46
74,492.21
305
1,346.05
31.04
1,315.01
73,177.19
306
1,346.05
30.49
1,315.56
71,861.64
307
1,346.05
29.94
1,316.11
70,545.53
308
1,346.05
29.39
1,316.66
69,228.87
309
1,346.05
28.85
1,317.20
67,911.67
310
1,346.05
28.30
1,317.75
66,593.91
311
1,346.05
27.75
1,318.30
65,275.61
312
1,346.05
27.20
1,318.85
63,956.76
313
1,346.05
26.65
1,319.40
62,637.36
314
1,346.05
26.10
1,319.95
61,317.41
315
1,346.05
25.55
1,320.50
59,996.91
316
1,346.05
25.00
1,321.05
58,675.85
317
1,346.05
24.45
1,321.60
57,354.25
318
1,346.05
23.90
1,322.15
56,032.10
319
1,346.05
23.35
1,322.70
54,709.40
320
1,346.05
22.80
1,323.25
53,386.14
321
1,346.05
22.24
1,323.81
52,062.34
322
1,346.05
21.69
1,324.36
50,737.98
323
1,346.05
21.14
1,324.91
49,413.07
324
1,346.05
20.59
1,325.46
48,087.61
325
1,346.05
20.04
1,326.01
46,761.60
326
1,346.05
19.48
1,326.57
45,435.03
327
1,346.05
18.93
1,327.12
44,107.91
328
1,346.05
18.38
1,327.67
42,780.24
329
1,346.05
17.83
1,328.22
41,452.01
330
1,346.05
17.27
1,328.78
40,123.24
331
1,346.05
16.72
1,329.33
38,793.90
332
1,346.05
16.16
1,329.89
37,464.02
333
1,346.05
15.61
1,330.44
36,133.58
334
1,346.05
15.06
1,330.99
34,802.58
335
1,346.05
14.50
1,331.55
33,471.03
336
1,346.05
13.95
1,332.10
32,138.93
337
1,346.05
13.39
1,332.66
30,806.27
338
1,346.05
12.84
1,333.21
29,473.06
339
1,346.05
12.28
1,333.77
28,139.29
340
1,346.05
11.72
1,334.33
26,804.96
341
1,346.05
11.17
1,334.88
25,470.08
342
1,346.05
10.61
1,335.44
24,134.64
343
1,346.05
10.06
1,335.99
22,798.65
344
1,346.05
9.50
1,336.55
21,462.10
345
1,346.05
8.94
1,337.11
20,124.99
346
1,346.05
8.39
1,337.66
18,787.33
347
1,346.05
7.83
1,338.22
17,449.11
348
1,346.05
7.27
1,338.78
16,110.33
349
1,346.05
6.71
1,339.34
14,770.99
350
1,346.05
6.15
1,339.90
13,431.09
351
1,346.05
5.60
1,340.45
12,090.64
352
1,346.05
5.04
1,341.01
10,749.63
353
1,346.05
4.48
1,341.57
9,408.06
354
1,346.05
3.92
1,342.13
8,065.93
355
1,346.05
3.36
1,342.69
6,723.24
356
1,346.05
2.80
1,343.25
5,379.99
357
1,346.05
2.24
1,343.81
4,036.18
358
1,346.05
1.68
1,344.37
2,691.81
359
1,346.05
1.12
1,344.93
1,346.88
360
1,346.05
0.56
1,345.49
1.40
361
1.40
0.00
1.40
0.00
Totals
484,579.40
34,679.40
449,900.00

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