Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,421.37  
 

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
1,421.37
328.05
1,093.32
448,806.68
2
1,421.37
327.25
1,094.12
447,712.57
3
1,421.37
326.46
1,094.91
446,617.65
4
1,421.37
325.66
1,095.71
445,521.94
5
1,421.37
324.86
1,096.51
444,425.43
6
1,421.37
324.06
1,097.31
443,328.12
7
1,421.37
323.26
1,098.11
442,230.01
8
1,421.37
322.46
1,098.91
441,131.10
9
1,421.37
321.66
1,099.71
440,031.39
10
1,421.37
320.86
1,100.51
438,930.88
11
1,421.37
320.05
1,101.32
437,829.56
12
1,421.37
319.25
1,102.12
436,727.44
13
1,421.37
318.45
1,102.92
435,624.52
14
1,421.37
317.64
1,103.73
434,520.79
15
1,421.37
316.84
1,104.53
433,416.26
16
1,421.37
316.03
1,105.34
432,310.92
17
1,421.37
315.23
1,106.14
431,204.78
18
1,421.37
314.42
1,106.95
430,097.83
19
1,421.37
313.61
1,107.76
428,990.07
20
1,421.37
312.81
1,108.56
427,881.51
21
1,421.37
312.00
1,109.37
426,772.13
22
1,421.37
311.19
1,110.18
425,661.95
23
1,421.37
310.38
1,110.99
424,550.96
24
1,421.37
309.57
1,111.80
423,439.16
25
1,421.37
308.76
1,112.61
422,326.55
26
1,421.37
307.95
1,113.42
421,213.12
27
1,421.37
307.13
1,114.24
420,098.89
28
1,421.37
306.32
1,115.05
418,983.84
29
1,421.37
305.51
1,115.86
417,867.98
30
1,421.37
304.70
1,116.67
416,751.30
31
1,421.37
303.88
1,117.49
415,633.82
32
1,421.37
303.07
1,118.30
414,515.51
33
1,421.37
302.25
1,119.12
413,396.39
34
1,421.37
301.43
1,119.94
412,276.46
35
1,421.37
300.62
1,120.75
411,155.71
36
1,421.37
299.80
1,121.57
410,034.14
37
1,421.37
298.98
1,122.39
408,911.75
38
1,421.37
298.16
1,123.21
407,788.54
39
1,421.37
297.35
1,124.02
406,664.52
40
1,421.37
296.53
1,124.84
405,539.68
41
1,421.37
295.71
1,125.66
404,414.01
42
1,421.37
294.89
1,126.48
403,287.53
43
1,421.37
294.06
1,127.31
402,160.22
44
1,421.37
293.24
1,128.13
401,032.09
45
1,421.37
292.42
1,128.95
399,903.14
46
1,421.37
291.60
1,129.77
398,773.37
47
1,421.37
290.77
1,130.60
397,642.77
48
1,421.37
289.95
1,131.42
396,511.35
49
1,421.37
289.12
1,132.25
395,379.10
50
1,421.37
288.30
1,133.07
394,246.03
51
1,421.37
287.47
1,133.90
393,112.13
52
1,421.37
286.64
1,134.73
391,977.40
53
1,421.37
285.82
1,135.55
390,841.85
54
1,421.37
284.99
1,136.38
389,705.47
55
1,421.37
284.16
1,137.21
388,568.26
56
1,421.37
283.33
1,138.04
387,430.22
57
1,421.37
282.50
1,138.87
386,291.35
58
1,421.37
281.67
1,139.70
385,151.65
59
1,421.37
280.84
1,140.53
384,011.12
60
1,421.37
280.01
1,141.36
382,869.76
61
1,421.37
279.18
1,142.19
381,727.57
62
1,421.37
278.34
1,143.03
380,584.54
63
1,421.37
277.51
1,143.86
379,440.68
64
1,421.37
276.68
1,144.69
378,295.99
65
1,421.37
275.84
1,145.53
377,150.46
66
1,421.37
275.01
1,146.36
376,004.09
67
1,421.37
274.17
1,147.20
374,856.89
68
1,421.37
273.33
1,148.04
373,708.85
69
1,421.37
272.50
1,148.87
372,559.98
70
1,421.37
271.66
1,149.71
371,410.27
71
1,421.37
270.82
1,150.55
370,259.72
72
1,421.37
269.98
1,151.39
369,108.33
73
1,421.37
269.14
1,152.23
367,956.10
74
1,421.37
268.30
1,153.07
366,803.03
75
1,421.37
267.46
1,153.91
365,649.12
76
1,421.37
266.62
1,154.75
364,494.37
77
1,421.37
265.78
1,155.59
363,338.78
78
1,421.37
264.93
1,156.44
362,182.34
79
1,421.37
264.09
1,157.28
361,025.07
80
1,421.37
263.25
1,158.12
359,866.94
81
1,421.37
262.40
1,158.97
358,707.98
82
1,421.37
261.56
1,159.81
357,548.16
83
1,421.37
260.71
1,160.66
356,387.51
84
1,421.37
259.87
1,161.50
355,226.00
85
1,421.37
259.02
1,162.35
354,063.65
86
1,421.37
258.17
1,163.20
352,900.45
87
1,421.37
257.32
1,164.05
351,736.41
88
1,421.37
256.47
1,164.90
350,571.51
89
1,421.37
255.63
1,165.74
349,405.76
90
1,421.37
254.78
1,166.59
348,239.17
91
1,421.37
253.92
1,167.45
347,071.72
92
1,421.37
253.07
1,168.30
345,903.43
93
1,421.37
252.22
1,169.15
344,734.28
94
1,421.37
251.37
1,170.00
343,564.28
95
1,421.37
250.52
1,170.85
342,393.42
96
1,421.37
249.66
1,171.71
341,221.71
97
1,421.37
248.81
1,172.56
340,049.15
98
1,421.37
247.95
1,173.42
338,875.73
99
1,421.37
247.10
1,174.27
337,701.46
100
1,421.37
246.24
1,175.13
336,526.33
101
1,421.37
245.38
1,175.99
335,350.35
102
1,421.37
244.53
1,176.84
334,173.50
103
1,421.37
243.67
1,177.70
332,995.80
104
1,421.37
242.81
1,178.56
331,817.24
105
1,421.37
241.95
1,179.42
330,637.82
106
1,421.37
241.09
1,180.28
329,457.54
107
1,421.37
240.23
1,181.14
328,276.40
108
1,421.37
239.37
1,182.00
327,094.40
109
1,421.37
238.51
1,182.86
325,911.53
110
1,421.37
237.64
1,183.73
324,727.81
111
1,421.37
236.78
1,184.59
323,543.22
112
1,421.37
235.92
1,185.45
322,357.77
113
1,421.37
235.05
1,186.32
321,171.45
114
1,421.37
234.19
1,187.18
319,984.27
115
1,421.37
233.32
1,188.05
318,796.22
116
1,421.37
232.46
1,188.91
317,607.30
117
1,421.37
231.59
1,189.78
316,417.52
118
1,421.37
230.72
1,190.65
315,226.87
119
1,421.37
229.85
1,191.52
314,035.36
120
1,421.37
228.98
1,192.39
312,842.97
121
1,421.37
228.11
1,193.26
311,649.71
122
1,421.37
227.24
1,194.13
310,455.59
123
1,421.37
226.37
1,195.00
309,260.59
124
1,421.37
225.50
1,195.87
308,064.73
125
1,421.37
224.63
1,196.74
306,867.99
126
1,421.37
223.76
1,197.61
305,670.37
127
1,421.37
222.88
1,198.49
304,471.89
128
1,421.37
222.01
1,199.36
303,272.53
129
1,421.37
221.14
1,200.23
302,072.30
130
1,421.37
220.26
1,201.11
300,871.19
131
1,421.37
219.39
1,201.98
299,669.20
132
1,421.37
218.51
1,202.86
298,466.34
133
1,421.37
217.63
1,203.74
297,262.60
134
1,421.37
216.75
1,204.62
296,057.99
135
1,421.37
215.88
1,205.49
294,852.49
136
1,421.37
215.00
1,206.37
293,646.12
137
1,421.37
214.12
1,207.25
292,438.87
138
1,421.37
213.24
1,208.13
291,230.73
139
1,421.37
212.36
1,209.01
290,021.72
140
1,421.37
211.47
1,209.90
288,811.82
141
1,421.37
210.59
1,210.78
287,601.04
142
1,421.37
209.71
1,211.66
286,389.38
143
1,421.37
208.83
1,212.54
285,176.84
144
1,421.37
207.94
1,213.43
283,963.41
145
1,421.37
207.06
1,214.31
282,749.10
146
1,421.37
206.17
1,215.20
281,533.90
147
1,421.37
205.29
1,216.08
280,317.81
148
1,421.37
204.40
1,216.97
279,100.84
149
1,421.37
203.51
1,217.86
277,882.98
150
1,421.37
202.62
1,218.75
276,664.24
151
1,421.37
201.73
1,219.64
275,444.60
152
1,421.37
200.85
1,220.52
274,224.07
153
1,421.37
199.96
1,221.41
273,002.66
154
1,421.37
199.06
1,222.31
271,780.35
155
1,421.37
198.17
1,223.20
270,557.16
156
1,421.37
197.28
1,224.09
269,333.07
157
1,421.37
196.39
1,224.98
268,108.09
158
1,421.37
195.50
1,225.87
266,882.21
159
1,421.37
194.60
1,226.77
265,655.44
160
1,421.37
193.71
1,227.66
264,427.78
161
1,421.37
192.81
1,228.56
263,199.22
162
1,421.37
191.92
1,229.45
261,969.77
163
1,421.37
191.02
1,230.35
260,739.42
164
1,421.37
190.12
1,231.25
259,508.17
165
1,421.37
189.22
1,232.15
258,276.03
166
1,421.37
188.33
1,233.04
257,042.98
167
1,421.37
187.43
1,233.94
255,809.04
168
1,421.37
186.53
1,234.84
254,574.20
169
1,421.37
185.63
1,235.74
253,338.45
170
1,421.37
184.73
1,236.64
252,101.81
171
1,421.37
183.82
1,237.55
250,864.26
172
1,421.37
182.92
1,238.45
249,625.82
173
1,421.37
182.02
1,239.35
248,386.47
174
1,421.37
181.12
1,240.25
247,146.21
175
1,421.37
180.21
1,241.16
245,905.05
176
1,421.37
179.31
1,242.06
244,662.99
177
1,421.37
178.40
1,242.97
243,420.02
178
1,421.37
177.49
1,243.88
242,176.14
179
1,421.37
176.59
1,244.78
240,931.36
180
1,421.37
175.68
1,245.69
239,685.67
181
1,421.37
174.77
1,246.60
238,439.07
182
1,421.37
173.86
1,247.51
237,191.56
183
1,421.37
172.95
1,248.42
235,943.14
184
1,421.37
172.04
1,249.33
234,693.81
185
1,421.37
171.13
1,250.24
233,443.57
186
1,421.37
170.22
1,251.15
232,192.42
187
1,421.37
169.31
1,252.06
230,940.36
188
1,421.37
168.39
1,252.98
229,687.38
189
1,421.37
167.48
1,253.89
228,433.49
190
1,421.37
166.57
1,254.80
227,178.69
191
1,421.37
165.65
1,255.72
225,922.97
192
1,421.37
164.74
1,256.63
224,666.34
193
1,421.37
163.82
1,257.55
223,408.79
194
1,421.37
162.90
1,258.47
222,150.32
195
1,421.37
161.98
1,259.39
220,890.93
196
1,421.37
161.07
1,260.30
219,630.63
197
1,421.37
160.15
1,261.22
218,369.41
198
1,421.37
159.23
1,262.14
217,107.27
199
1,421.37
158.31
1,263.06
215,844.20
200
1,421.37
157.39
1,263.98
214,580.22
201
1,421.37
156.46
1,264.91
213,315.31
202
1,421.37
155.54
1,265.83
212,049.49
203
1,421.37
154.62
1,266.75
210,782.74
204
1,421.37
153.70
1,267.67
209,515.06
205
1,421.37
152.77
1,268.60
208,246.46
206
1,421.37
151.85
1,269.52
206,976.94
207
1,421.37
150.92
1,270.45
205,706.49
208
1,421.37
149.99
1,271.38
204,435.11
209
1,421.37
149.07
1,272.30
203,162.81
210
1,421.37
148.14
1,273.23
201,889.58
211
1,421.37
147.21
1,274.16
200,615.42
212
1,421.37
146.28
1,275.09
199,340.33
213
1,421.37
145.35
1,276.02
198,064.32
214
1,421.37
144.42
1,276.95
196,787.37
215
1,421.37
143.49
1,277.88
195,509.49
216
1,421.37
142.56
1,278.81
194,230.68
217
1,421.37
141.63
1,279.74
192,950.93
218
1,421.37
140.69
1,280.68
191,670.26
219
1,421.37
139.76
1,281.61
190,388.65
220
1,421.37
138.83
1,282.54
189,106.10
221
1,421.37
137.89
1,283.48
187,822.62
222
1,421.37
136.95
1,284.42
186,538.21
223
1,421.37
136.02
1,285.35
185,252.85
224
1,421.37
135.08
1,286.29
183,966.56
225
1,421.37
134.14
1,287.23
182,679.34
226
1,421.37
133.20
1,288.17
181,391.17
227
1,421.37
132.26
1,289.11
180,102.06
228
1,421.37
131.32
1,290.05
178,812.02
229
1,421.37
130.38
1,290.99
177,521.03
230
1,421.37
129.44
1,291.93
176,229.11
231
1,421.37
128.50
1,292.87
174,936.24
232
1,421.37
127.56
1,293.81
173,642.42
233
1,421.37
126.61
1,294.76
172,347.67
234
1,421.37
125.67
1,295.70
171,051.97
235
1,421.37
124.73
1,296.64
169,755.32
236
1,421.37
123.78
1,297.59
168,457.73
237
1,421.37
122.83
1,298.54
167,159.20
238
1,421.37
121.89
1,299.48
165,859.71
239
1,421.37
120.94
1,300.43
164,559.28
240
1,421.37
119.99
1,301.38
163,257.90
241
1,421.37
119.04
1,302.33
161,955.58
242
1,421.37
118.09
1,303.28
160,652.30
243
1,421.37
117.14
1,304.23
159,348.07
244
1,421.37
116.19
1,305.18
158,042.89
245
1,421.37
115.24
1,306.13
156,736.76
246
1,421.37
114.29
1,307.08
155,429.68
247
1,421.37
113.33
1,308.04
154,121.64
248
1,421.37
112.38
1,308.99
152,812.65
249
1,421.37
111.43
1,309.94
151,502.71
250
1,421.37
110.47
1,310.90
150,191.81
251
1,421.37
109.51
1,311.86
148,879.96
252
1,421.37
108.56
1,312.81
147,567.14
253
1,421.37
107.60
1,313.77
146,253.37
254
1,421.37
106.64
1,314.73
144,938.65
255
1,421.37
105.68
1,315.69
143,622.96
256
1,421.37
104.73
1,316.64
142,306.32
257
1,421.37
103.77
1,317.60
140,988.71
258
1,421.37
102.80
1,318.57
139,670.15
259
1,421.37
101.84
1,319.53
138,350.62
260
1,421.37
100.88
1,320.49
137,030.13
261
1,421.37
99.92
1,321.45
135,708.68
262
1,421.37
98.95
1,322.42
134,386.26
263
1,421.37
97.99
1,323.38
133,062.88
264
1,421.37
97.03
1,324.34
131,738.54
265
1,421.37
96.06
1,325.31
130,413.23
266
1,421.37
95.09
1,326.28
129,086.95
267
1,421.37
94.13
1,327.24
127,759.71
268
1,421.37
93.16
1,328.21
126,431.49
269
1,421.37
92.19
1,329.18
125,102.31
270
1,421.37
91.22
1,330.15
123,772.16
271
1,421.37
90.25
1,331.12
122,441.04
272
1,421.37
89.28
1,332.09
121,108.95
273
1,421.37
88.31
1,333.06
119,775.89
274
1,421.37
87.34
1,334.03
118,441.86
275
1,421.37
86.36
1,335.01
117,106.85
276
1,421.37
85.39
1,335.98
115,770.87
277
1,421.37
84.42
1,336.95
114,433.92
278
1,421.37
83.44
1,337.93
113,095.99
279
1,421.37
82.47
1,338.90
111,757.09
280
1,421.37
81.49
1,339.88
110,417.21
281
1,421.37
80.51
1,340.86
109,076.35
282
1,421.37
79.53
1,341.84
107,734.51
283
1,421.37
78.56
1,342.81
106,391.70
284
1,421.37
77.58
1,343.79
105,047.91
285
1,421.37
76.60
1,344.77
103,703.13
286
1,421.37
75.62
1,345.75
102,357.38
287
1,421.37
74.64
1,346.73
101,010.65
288
1,421.37
73.65
1,347.72
99,662.93
289
1,421.37
72.67
1,348.70
98,314.23
290
1,421.37
71.69
1,349.68
96,964.55
291
1,421.37
70.70
1,350.67
95,613.88
292
1,421.37
69.72
1,351.65
94,262.23
293
1,421.37
68.73
1,352.64
92,909.59
294
1,421.37
67.75
1,353.62
91,555.97
295
1,421.37
66.76
1,354.61
90,201.36
296
1,421.37
65.77
1,355.60
88,845.76
297
1,421.37
64.78
1,356.59
87,489.18
298
1,421.37
63.79
1,357.58
86,131.60
299
1,421.37
62.80
1,358.57
84,773.03
300
1,421.37
61.81
1,359.56
83,413.48
301
1,421.37
60.82
1,360.55
82,052.93
302
1,421.37
59.83
1,361.54
80,691.39
303
1,421.37
58.84
1,362.53
79,328.86
304
1,421.37
57.84
1,363.53
77,965.33
305
1,421.37
56.85
1,364.52
76,600.81
306
1,421.37
55.85
1,365.52
75,235.30
307
1,421.37
54.86
1,366.51
73,868.79
308
1,421.37
53.86
1,367.51
72,501.28
309
1,421.37
52.87
1,368.50
71,132.77
310
1,421.37
51.87
1,369.50
69,763.27
311
1,421.37
50.87
1,370.50
68,392.77
312
1,421.37
49.87
1,371.50
67,021.27
313
1,421.37
48.87
1,372.50
65,648.77
314
1,421.37
47.87
1,373.50
64,275.27
315
1,421.37
46.87
1,374.50
62,900.77
316
1,421.37
45.87
1,375.50
61,525.26
317
1,421.37
44.86
1,376.51
60,148.75
318
1,421.37
43.86
1,377.51
58,771.24
319
1,421.37
42.85
1,378.52
57,392.73
320
1,421.37
41.85
1,379.52
56,013.20
321
1,421.37
40.84
1,380.53
54,632.68
322
1,421.37
39.84
1,381.53
53,251.14
323
1,421.37
38.83
1,382.54
51,868.60
324
1,421.37
37.82
1,383.55
50,485.05
325
1,421.37
36.81
1,384.56
49,100.50
326
1,421.37
35.80
1,385.57
47,714.93
327
1,421.37
34.79
1,386.58
46,328.35
328
1,421.37
33.78
1,387.59
44,940.76
329
1,421.37
32.77
1,388.60
43,552.16
330
1,421.37
31.76
1,389.61
42,162.55
331
1,421.37
30.74
1,390.63
40,771.92
332
1,421.37
29.73
1,391.64
39,380.28
333
1,421.37
28.71
1,392.66
37,987.63
334
1,421.37
27.70
1,393.67
36,593.95
335
1,421.37
26.68
1,394.69
35,199.27
336
1,421.37
25.67
1,395.70
33,803.56
337
1,421.37
24.65
1,396.72
32,406.84
338
1,421.37
23.63
1,397.74
31,009.10
339
1,421.37
22.61
1,398.76
29,610.34
340
1,421.37
21.59
1,399.78
28,210.56
341
1,421.37
20.57
1,400.80
26,809.76
342
1,421.37
19.55
1,401.82
25,407.94
343
1,421.37
18.53
1,402.84
24,005.10
344
1,421.37
17.50
1,403.87
22,601.23
345
1,421.37
16.48
1,404.89
21,196.34
346
1,421.37
15.46
1,405.91
19,790.43
347
1,421.37
14.43
1,406.94
18,383.49
348
1,421.37
13.40
1,407.97
16,975.52
349
1,421.37
12.38
1,408.99
15,566.53
350
1,421.37
11.35
1,410.02
14,156.51
351
1,421.37
10.32
1,411.05
12,745.46
352
1,421.37
9.29
1,412.08
11,333.39
353
1,421.37
8.26
1,413.11
9,920.28
354
1,421.37
7.23
1,414.14
8,506.15
355
1,421.37
6.20
1,415.17
7,090.98
356
1,421.37
5.17
1,416.20
5,674.78
357
1,421.37
4.14
1,417.23
4,257.55
358
1,421.37
3.10
1,418.27
2,839.28
359
1,421.37
2.07
1,419.30
1,419.98
360
1,421.02
1.04
1,419.98
0.00
Totals
511,692.85
61,792.85
449,900.00

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