Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,370.87  
 

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
1,370.87
234.32
1,136.55
448,763.45
2
1,370.87
233.73
1,137.14
447,626.31
3
1,370.87
233.14
1,137.73
446,488.58
4
1,370.87
232.55
1,138.32
445,350.26
5
1,370.87
231.95
1,138.92
444,211.34
6
1,370.87
231.36
1,139.51
443,071.83
7
1,370.87
230.77
1,140.10
441,931.73
8
1,370.87
230.17
1,140.70
440,791.03
9
1,370.87
229.58
1,141.29
439,649.74
10
1,370.87
228.98
1,141.89
438,507.85
11
1,370.87
228.39
1,142.48
437,365.37
12
1,370.87
227.79
1,143.08
436,222.30
13
1,370.87
227.20
1,143.67
435,078.63
14
1,370.87
226.60
1,144.27
433,934.36
15
1,370.87
226.01
1,144.86
432,789.50
16
1,370.87
225.41
1,145.46
431,644.04
17
1,370.87
224.81
1,146.06
430,497.98
18
1,370.87
224.22
1,146.65
429,351.33
19
1,370.87
223.62
1,147.25
428,204.08
20
1,370.87
223.02
1,147.85
427,056.24
21
1,370.87
222.43
1,148.44
425,907.79
22
1,370.87
221.83
1,149.04
424,758.75
23
1,370.87
221.23
1,149.64
423,609.11
24
1,370.87
220.63
1,150.24
422,458.87
25
1,370.87
220.03
1,150.84
421,308.03
26
1,370.87
219.43
1,151.44
420,156.59
27
1,370.87
218.83
1,152.04
419,004.55
28
1,370.87
218.23
1,152.64
417,851.91
29
1,370.87
217.63
1,153.24
416,698.67
30
1,370.87
217.03
1,153.84
415,544.83
31
1,370.87
216.43
1,154.44
414,390.39
32
1,370.87
215.83
1,155.04
413,235.35
33
1,370.87
215.23
1,155.64
412,079.71
34
1,370.87
214.62
1,156.25
410,923.46
35
1,370.87
214.02
1,156.85
409,766.61
36
1,370.87
213.42
1,157.45
408,609.16
37
1,370.87
212.82
1,158.05
407,451.11
38
1,370.87
212.21
1,158.66
406,292.46
39
1,370.87
211.61
1,159.26
405,133.20
40
1,370.87
211.01
1,159.86
403,973.33
41
1,370.87
210.40
1,160.47
402,812.87
42
1,370.87
209.80
1,161.07
401,651.79
43
1,370.87
209.19
1,161.68
400,490.12
44
1,370.87
208.59
1,162.28
399,327.84
45
1,370.87
207.98
1,162.89
398,164.95
46
1,370.87
207.38
1,163.49
397,001.46
47
1,370.87
206.77
1,164.10
395,837.36
48
1,370.87
206.17
1,164.70
394,672.65
49
1,370.87
205.56
1,165.31
393,507.34
50
1,370.87
204.95
1,165.92
392,341.43
51
1,370.87
204.34
1,166.53
391,174.90
52
1,370.87
203.74
1,167.13
390,007.77
53
1,370.87
203.13
1,167.74
388,840.03
54
1,370.87
202.52
1,168.35
387,671.68
55
1,370.87
201.91
1,168.96
386,502.72
56
1,370.87
201.30
1,169.57
385,333.15
57
1,370.87
200.69
1,170.18
384,162.98
58
1,370.87
200.08
1,170.79
382,992.19
59
1,370.87
199.48
1,171.39
381,820.80
60
1,370.87
198.86
1,172.01
380,648.79
61
1,370.87
198.25
1,172.62
379,476.18
62
1,370.87
197.64
1,173.23
378,302.95
63
1,370.87
197.03
1,173.84
377,129.11
64
1,370.87
196.42
1,174.45
375,954.66
65
1,370.87
195.81
1,175.06
374,779.60
66
1,370.87
195.20
1,175.67
373,603.93
67
1,370.87
194.59
1,176.28
372,427.65
68
1,370.87
193.97
1,176.90
371,250.75
69
1,370.87
193.36
1,177.51
370,073.24
70
1,370.87
192.75
1,178.12
368,895.12
71
1,370.87
192.13
1,178.74
367,716.38
72
1,370.87
191.52
1,179.35
366,537.03
73
1,370.87
190.90
1,179.97
365,357.06
74
1,370.87
190.29
1,180.58
364,176.48
75
1,370.87
189.68
1,181.19
362,995.29
76
1,370.87
189.06
1,181.81
361,813.48
77
1,370.87
188.44
1,182.43
360,631.05
78
1,370.87
187.83
1,183.04
359,448.01
79
1,370.87
187.21
1,183.66
358,264.35
80
1,370.87
186.60
1,184.27
357,080.08
81
1,370.87
185.98
1,184.89
355,895.19
82
1,370.87
185.36
1,185.51
354,709.68
83
1,370.87
184.74
1,186.13
353,523.56
84
1,370.87
184.13
1,186.74
352,336.81
85
1,370.87
183.51
1,187.36
351,149.45
86
1,370.87
182.89
1,187.98
349,961.47
87
1,370.87
182.27
1,188.60
348,772.87
88
1,370.87
181.65
1,189.22
347,583.66
89
1,370.87
181.03
1,189.84
346,393.82
90
1,370.87
180.41
1,190.46
345,203.36
91
1,370.87
179.79
1,191.08
344,012.29
92
1,370.87
179.17
1,191.70
342,820.59
93
1,370.87
178.55
1,192.32
341,628.27
94
1,370.87
177.93
1,192.94
340,435.33
95
1,370.87
177.31
1,193.56
339,241.77
96
1,370.87
176.69
1,194.18
338,047.59
97
1,370.87
176.07
1,194.80
336,852.79
98
1,370.87
175.44
1,195.43
335,657.36
99
1,370.87
174.82
1,196.05
334,461.31
100
1,370.87
174.20
1,196.67
333,264.64
101
1,370.87
173.58
1,197.29
332,067.35
102
1,370.87
172.95
1,197.92
330,869.43
103
1,370.87
172.33
1,198.54
329,670.89
104
1,370.87
171.70
1,199.17
328,471.72
105
1,370.87
171.08
1,199.79
327,271.93
106
1,370.87
170.45
1,200.42
326,071.51
107
1,370.87
169.83
1,201.04
324,870.47
108
1,370.87
169.20
1,201.67
323,668.81
109
1,370.87
168.58
1,202.29
322,466.51
110
1,370.87
167.95
1,202.92
321,263.59
111
1,370.87
167.32
1,203.55
320,060.05
112
1,370.87
166.70
1,204.17
318,855.88
113
1,370.87
166.07
1,204.80
317,651.08
114
1,370.87
165.44
1,205.43
316,445.65
115
1,370.87
164.82
1,206.05
315,239.60
116
1,370.87
164.19
1,206.68
314,032.91
117
1,370.87
163.56
1,207.31
312,825.60
118
1,370.87
162.93
1,207.94
311,617.66
119
1,370.87
162.30
1,208.57
310,409.09
120
1,370.87
161.67
1,209.20
309,199.90
121
1,370.87
161.04
1,209.83
307,990.07
122
1,370.87
160.41
1,210.46
306,779.61
123
1,370.87
159.78
1,211.09
305,568.52
124
1,370.87
159.15
1,211.72
304,356.80
125
1,370.87
158.52
1,212.35
303,144.45
126
1,370.87
157.89
1,212.98
301,931.47
127
1,370.87
157.26
1,213.61
300,717.85
128
1,370.87
156.62
1,214.25
299,503.61
129
1,370.87
155.99
1,214.88
298,288.73
130
1,370.87
155.36
1,215.51
297,073.22
131
1,370.87
154.73
1,216.14
295,857.07
132
1,370.87
154.09
1,216.78
294,640.29
133
1,370.87
153.46
1,217.41
293,422.88
134
1,370.87
152.82
1,218.05
292,204.84
135
1,370.87
152.19
1,218.68
290,986.16
136
1,370.87
151.56
1,219.31
289,766.84
137
1,370.87
150.92
1,219.95
288,546.89
138
1,370.87
150.28
1,220.59
287,326.31
139
1,370.87
149.65
1,221.22
286,105.09
140
1,370.87
149.01
1,221.86
284,883.23
141
1,370.87
148.38
1,222.49
283,660.74
142
1,370.87
147.74
1,223.13
282,437.61
143
1,370.87
147.10
1,223.77
281,213.84
144
1,370.87
146.47
1,224.40
279,989.43
145
1,370.87
145.83
1,225.04
278,764.39
146
1,370.87
145.19
1,225.68
277,538.71
147
1,370.87
144.55
1,226.32
276,312.39
148
1,370.87
143.91
1,226.96
275,085.44
149
1,370.87
143.27
1,227.60
273,857.84
150
1,370.87
142.63
1,228.24
272,629.60
151
1,370.87
141.99
1,228.88
271,400.73
152
1,370.87
141.35
1,229.52
270,171.21
153
1,370.87
140.71
1,230.16
268,941.06
154
1,370.87
140.07
1,230.80
267,710.26
155
1,370.87
139.43
1,231.44
266,478.82
156
1,370.87
138.79
1,232.08
265,246.74
157
1,370.87
138.15
1,232.72
264,014.02
158
1,370.87
137.51
1,233.36
262,780.66
159
1,370.87
136.86
1,234.01
261,546.66
160
1,370.87
136.22
1,234.65
260,312.01
161
1,370.87
135.58
1,235.29
259,076.72
162
1,370.87
134.94
1,235.93
257,840.78
163
1,370.87
134.29
1,236.58
256,604.21
164
1,370.87
133.65
1,237.22
255,366.98
165
1,370.87
133.00
1,237.87
254,129.12
166
1,370.87
132.36
1,238.51
252,890.61
167
1,370.87
131.71
1,239.16
251,651.45
168
1,370.87
131.07
1,239.80
250,411.65
169
1,370.87
130.42
1,240.45
249,171.20
170
1,370.87
129.78
1,241.09
247,930.11
171
1,370.87
129.13
1,241.74
246,688.37
172
1,370.87
128.48
1,242.39
245,445.98
173
1,370.87
127.84
1,243.03
244,202.95
174
1,370.87
127.19
1,243.68
242,959.27
175
1,370.87
126.54
1,244.33
241,714.94
176
1,370.87
125.89
1,244.98
240,469.96
177
1,370.87
125.24
1,245.63
239,224.34
178
1,370.87
124.60
1,246.27
237,978.06
179
1,370.87
123.95
1,246.92
236,731.14
180
1,370.87
123.30
1,247.57
235,483.57
181
1,370.87
122.65
1,248.22
234,235.34
182
1,370.87
122.00
1,248.87
232,986.47
183
1,370.87
121.35
1,249.52
231,736.95
184
1,370.87
120.70
1,250.17
230,486.78
185
1,370.87
120.05
1,250.82
229,235.95
186
1,370.87
119.39
1,251.48
227,984.47
187
1,370.87
118.74
1,252.13
226,732.35
188
1,370.87
118.09
1,252.78
225,479.57
189
1,370.87
117.44
1,253.43
224,226.13
190
1,370.87
116.78
1,254.09
222,972.05
191
1,370.87
116.13
1,254.74
221,717.31
192
1,370.87
115.48
1,255.39
220,461.92
193
1,370.87
114.82
1,256.05
219,205.87
194
1,370.87
114.17
1,256.70
217,949.17
195
1,370.87
113.52
1,257.35
216,691.82
196
1,370.87
112.86
1,258.01
215,433.81
197
1,370.87
112.21
1,258.66
214,175.14
198
1,370.87
111.55
1,259.32
212,915.82
199
1,370.87
110.89
1,259.98
211,655.84
200
1,370.87
110.24
1,260.63
210,395.21
201
1,370.87
109.58
1,261.29
209,133.92
202
1,370.87
108.92
1,261.95
207,871.98
203
1,370.87
108.27
1,262.60
206,609.37
204
1,370.87
107.61
1,263.26
205,346.11
205
1,370.87
106.95
1,263.92
204,082.19
206
1,370.87
106.29
1,264.58
202,817.62
207
1,370.87
105.63
1,265.24
201,552.38
208
1,370.87
104.98
1,265.89
200,286.49
209
1,370.87
104.32
1,266.55
199,019.93
210
1,370.87
103.66
1,267.21
197,752.72
211
1,370.87
103.00
1,267.87
196,484.84
212
1,370.87
102.34
1,268.53
195,216.31
213
1,370.87
101.68
1,269.19
193,947.11
214
1,370.87
101.01
1,269.86
192,677.26
215
1,370.87
100.35
1,270.52
191,406.74
216
1,370.87
99.69
1,271.18
190,135.56
217
1,370.87
99.03
1,271.84
188,863.72
218
1,370.87
98.37
1,272.50
187,591.22
219
1,370.87
97.70
1,273.17
186,318.05
220
1,370.87
97.04
1,273.83
185,044.22
221
1,370.87
96.38
1,274.49
183,769.73
222
1,370.87
95.71
1,275.16
182,494.57
223
1,370.87
95.05
1,275.82
181,218.75
224
1,370.87
94.38
1,276.49
179,942.27
225
1,370.87
93.72
1,277.15
178,665.12
226
1,370.87
93.05
1,277.82
177,387.30
227
1,370.87
92.39
1,278.48
176,108.82
228
1,370.87
91.72
1,279.15
174,829.67
229
1,370.87
91.06
1,279.81
173,549.86
230
1,370.87
90.39
1,280.48
172,269.38
231
1,370.87
89.72
1,281.15
170,988.24
232
1,370.87
89.06
1,281.81
169,706.42
233
1,370.87
88.39
1,282.48
168,423.94
234
1,370.87
87.72
1,283.15
167,140.79
235
1,370.87
87.05
1,283.82
165,856.97
236
1,370.87
86.38
1,284.49
164,572.49
237
1,370.87
85.71
1,285.16
163,287.33
238
1,370.87
85.05
1,285.82
162,001.51
239
1,370.87
84.38
1,286.49
160,715.01
240
1,370.87
83.71
1,287.16
159,427.85
241
1,370.87
83.04
1,287.83
158,140.02
242
1,370.87
82.36
1,288.51
156,851.51
243
1,370.87
81.69
1,289.18
155,562.33
244
1,370.87
81.02
1,289.85
154,272.49
245
1,370.87
80.35
1,290.52
152,981.97
246
1,370.87
79.68
1,291.19
151,690.77
247
1,370.87
79.01
1,291.86
150,398.91
248
1,370.87
78.33
1,292.54
149,106.37
249
1,370.87
77.66
1,293.21
147,813.16
250
1,370.87
76.99
1,293.88
146,519.28
251
1,370.87
76.31
1,294.56
145,224.72
252
1,370.87
75.64
1,295.23
143,929.49
253
1,370.87
74.96
1,295.91
142,633.58
254
1,370.87
74.29
1,296.58
141,337.00
255
1,370.87
73.61
1,297.26
140,039.74
256
1,370.87
72.94
1,297.93
138,741.81
257
1,370.87
72.26
1,298.61
137,443.20
258
1,370.87
71.59
1,299.28
136,143.92
259
1,370.87
70.91
1,299.96
134,843.95
260
1,370.87
70.23
1,300.64
133,543.32
261
1,370.87
69.55
1,301.32
132,242.00
262
1,370.87
68.88
1,301.99
130,940.01
263
1,370.87
68.20
1,302.67
129,637.33
264
1,370.87
67.52
1,303.35
128,333.98
265
1,370.87
66.84
1,304.03
127,029.95
266
1,370.87
66.16
1,304.71
125,725.24
267
1,370.87
65.48
1,305.39
124,419.86
268
1,370.87
64.80
1,306.07
123,113.79
269
1,370.87
64.12
1,306.75
121,807.04
270
1,370.87
63.44
1,307.43
120,499.61
271
1,370.87
62.76
1,308.11
119,191.50
272
1,370.87
62.08
1,308.79
117,882.71
273
1,370.87
61.40
1,309.47
116,573.24
274
1,370.87
60.72
1,310.15
115,263.08
275
1,370.87
60.03
1,310.84
113,952.25
276
1,370.87
59.35
1,311.52
112,640.73
277
1,370.87
58.67
1,312.20
111,328.52
278
1,370.87
57.98
1,312.89
110,015.64
279
1,370.87
57.30
1,313.57
108,702.07
280
1,370.87
56.62
1,314.25
107,387.81
281
1,370.87
55.93
1,314.94
106,072.87
282
1,370.87
55.25
1,315.62
104,757.25
283
1,370.87
54.56
1,316.31
103,440.94
284
1,370.87
53.88
1,316.99
102,123.95
285
1,370.87
53.19
1,317.68
100,806.27
286
1,370.87
52.50
1,318.37
99,487.90
287
1,370.87
51.82
1,319.05
98,168.85
288
1,370.87
51.13
1,319.74
96,849.11
289
1,370.87
50.44
1,320.43
95,528.68
290
1,370.87
49.75
1,321.12
94,207.56
291
1,370.87
49.07
1,321.80
92,885.76
292
1,370.87
48.38
1,322.49
91,563.27
293
1,370.87
47.69
1,323.18
90,240.09
294
1,370.87
47.00
1,323.87
88,916.22
295
1,370.87
46.31
1,324.56
87,591.66
296
1,370.87
45.62
1,325.25
86,266.41
297
1,370.87
44.93
1,325.94
84,940.47
298
1,370.87
44.24
1,326.63
83,613.84
299
1,370.87
43.55
1,327.32
82,286.52
300
1,370.87
42.86
1,328.01
80,958.50
301
1,370.87
42.17
1,328.70
79,629.80
302
1,370.87
41.47
1,329.40
78,300.40
303
1,370.87
40.78
1,330.09
76,970.31
304
1,370.87
40.09
1,330.78
75,639.53
305
1,370.87
39.40
1,331.47
74,308.06
306
1,370.87
38.70
1,332.17
72,975.89
307
1,370.87
38.01
1,332.86
71,643.03
308
1,370.87
37.31
1,333.56
70,309.47
309
1,370.87
36.62
1,334.25
68,975.22
310
1,370.87
35.92
1,334.95
67,640.28
311
1,370.87
35.23
1,335.64
66,304.64
312
1,370.87
34.53
1,336.34
64,968.30
313
1,370.87
33.84
1,337.03
63,631.27
314
1,370.87
33.14
1,337.73
62,293.54
315
1,370.87
32.44
1,338.43
60,955.11
316
1,370.87
31.75
1,339.12
59,615.99
317
1,370.87
31.05
1,339.82
58,276.17
318
1,370.87
30.35
1,340.52
56,935.65
319
1,370.87
29.65
1,341.22
55,594.44
320
1,370.87
28.96
1,341.91
54,252.52
321
1,370.87
28.26
1,342.61
52,909.91
322
1,370.87
27.56
1,343.31
51,566.60
323
1,370.87
26.86
1,344.01
50,222.58
324
1,370.87
26.16
1,344.71
48,877.87
325
1,370.87
25.46
1,345.41
47,532.46
326
1,370.87
24.76
1,346.11
46,186.35
327
1,370.87
24.06
1,346.81
44,839.53
328
1,370.87
23.35
1,347.52
43,492.02
329
1,370.87
22.65
1,348.22
42,143.80
330
1,370.87
21.95
1,348.92
40,794.88
331
1,370.87
21.25
1,349.62
39,445.25
332
1,370.87
20.54
1,350.33
38,094.93
333
1,370.87
19.84
1,351.03
36,743.90
334
1,370.87
19.14
1,351.73
35,392.17
335
1,370.87
18.43
1,352.44
34,039.73
336
1,370.87
17.73
1,353.14
32,686.59
337
1,370.87
17.02
1,353.85
31,332.74
338
1,370.87
16.32
1,354.55
29,978.19
339
1,370.87
15.61
1,355.26
28,622.94
340
1,370.87
14.91
1,355.96
27,266.97
341
1,370.87
14.20
1,356.67
25,910.31
342
1,370.87
13.49
1,357.38
24,552.93
343
1,370.87
12.79
1,358.08
23,194.85
344
1,370.87
12.08
1,358.79
21,836.06
345
1,370.87
11.37
1,359.50
20,476.56
346
1,370.87
10.66
1,360.21
19,116.36
347
1,370.87
9.96
1,360.91
17,755.44
348
1,370.87
9.25
1,361.62
16,393.82
349
1,370.87
8.54
1,362.33
15,031.49
350
1,370.87
7.83
1,363.04
13,668.45
351
1,370.87
7.12
1,363.75
12,304.70
352
1,370.87
6.41
1,364.46
10,940.24
353
1,370.87
5.70
1,365.17
9,575.07
354
1,370.87
4.99
1,365.88
8,209.18
355
1,370.87
4.28
1,366.59
6,842.59
356
1,370.87
3.56
1,367.31
5,475.28
357
1,370.87
2.85
1,368.02
4,107.26
358
1,370.87
2.14
1,368.73
2,738.53
359
1,370.87
1.43
1,369.44
1,369.09
360
1,369.80
0.71
1,369.09
0.00
Totals
493,512.13
43,612.13
449,900.00

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