Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 2,330.75  
 

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
2,330.75
1,725.00
605.75
459,394.25
2
2,330.75
1,722.73
608.02
458,786.23
3
2,330.75
1,720.45
610.30
458,175.93
4
2,330.75
1,718.16
612.59
457,563.34
5
2,330.75
1,715.86
614.89
456,948.45
6
2,330.75
1,713.56
617.19
456,331.26
7
2,330.75
1,711.24
619.51
455,711.75
8
2,330.75
1,708.92
621.83
455,089.92
9
2,330.75
1,706.59
624.16
454,465.75
10
2,330.75
1,704.25
626.50
453,839.25
11
2,330.75
1,701.90
628.85
453,210.40
12
2,330.75
1,699.54
631.21
452,579.19
13
2,330.75
1,697.17
633.58
451,945.61
14
2,330.75
1,694.80
635.95
451,309.65
15
2,330.75
1,692.41
638.34
450,671.32
16
2,330.75
1,690.02
640.73
450,030.58
17
2,330.75
1,687.61
643.14
449,387.45
18
2,330.75
1,685.20
645.55
448,741.90
19
2,330.75
1,682.78
647.97
448,093.93
20
2,330.75
1,680.35
650.40
447,443.54
21
2,330.75
1,677.91
652.84
446,790.70
22
2,330.75
1,675.47
655.28
446,135.41
23
2,330.75
1,673.01
657.74
445,477.67
24
2,330.75
1,670.54
660.21
444,817.46
25
2,330.75
1,668.07
662.68
444,154.78
26
2,330.75
1,665.58
665.17
443,489.61
27
2,330.75
1,663.09
667.66
442,821.94
28
2,330.75
1,660.58
670.17
442,151.78
29
2,330.75
1,658.07
672.68
441,479.10
30
2,330.75
1,655.55
675.20
440,803.89
31
2,330.75
1,653.01
677.74
440,126.16
32
2,330.75
1,650.47
680.28
439,445.88
33
2,330.75
1,647.92
682.83
438,763.05
34
2,330.75
1,645.36
685.39
438,077.66
35
2,330.75
1,642.79
687.96
437,389.71
36
2,330.75
1,640.21
690.54
436,699.17
37
2,330.75
1,637.62
693.13
436,006.04
38
2,330.75
1,635.02
695.73
435,310.31
39
2,330.75
1,632.41
698.34
434,611.98
40
2,330.75
1,629.79
700.96
433,911.02
41
2,330.75
1,627.17
703.58
433,207.44
42
2,330.75
1,624.53
706.22
432,501.21
43
2,330.75
1,621.88
708.87
431,792.34
44
2,330.75
1,619.22
711.53
431,080.81
45
2,330.75
1,616.55
714.20
430,366.62
46
2,330.75
1,613.87
716.88
429,649.74
47
2,330.75
1,611.19
719.56
428,930.18
48
2,330.75
1,608.49
722.26
428,207.92
49
2,330.75
1,605.78
724.97
427,482.95
50
2,330.75
1,603.06
727.69
426,755.26
51
2,330.75
1,600.33
730.42
426,024.84
52
2,330.75
1,597.59
733.16
425,291.68
53
2,330.75
1,594.84
735.91
424,555.78
54
2,330.75
1,592.08
738.67
423,817.11
55
2,330.75
1,589.31
741.44
423,075.68
56
2,330.75
1,586.53
744.22
422,331.46
57
2,330.75
1,583.74
747.01
421,584.45
58
2,330.75
1,580.94
749.81
420,834.64
59
2,330.75
1,578.13
752.62
420,082.02
60
2,330.75
1,575.31
755.44
419,326.58
61
2,330.75
1,572.47
758.28
418,568.31
62
2,330.75
1,569.63
761.12
417,807.19
63
2,330.75
1,566.78
763.97
417,043.21
64
2,330.75
1,563.91
766.84
416,276.38
65
2,330.75
1,561.04
769.71
415,506.66
66
2,330.75
1,558.15
772.60
414,734.06
67
2,330.75
1,555.25
775.50
413,958.57
68
2,330.75
1,552.34
778.41
413,180.16
69
2,330.75
1,549.43
781.32
412,398.84
70
2,330.75
1,546.50
784.25
411,614.58
71
2,330.75
1,543.55
787.20
410,827.39
72
2,330.75
1,540.60
790.15
410,037.24
73
2,330.75
1,537.64
793.11
409,244.13
74
2,330.75
1,534.67
796.08
408,448.04
75
2,330.75
1,531.68
799.07
407,648.97
76
2,330.75
1,528.68
802.07
406,846.91
77
2,330.75
1,525.68
805.07
406,041.83
78
2,330.75
1,522.66
808.09
405,233.74
79
2,330.75
1,519.63
811.12
404,422.62
80
2,330.75
1,516.58
814.17
403,608.45
81
2,330.75
1,513.53
817.22
402,791.23
82
2,330.75
1,510.47
820.28
401,970.95
83
2,330.75
1,507.39
823.36
401,147.59
84
2,330.75
1,504.30
826.45
400,321.15
85
2,330.75
1,501.20
829.55
399,491.60
86
2,330.75
1,498.09
832.66
398,658.94
87
2,330.75
1,494.97
835.78
397,823.16
88
2,330.75
1,491.84
838.91
396,984.25
89
2,330.75
1,488.69
842.06
396,142.19
90
2,330.75
1,485.53
845.22
395,296.98
91
2,330.75
1,482.36
848.39
394,448.59
92
2,330.75
1,479.18
851.57
393,597.02
93
2,330.75
1,475.99
854.76
392,742.26
94
2,330.75
1,472.78
857.97
391,884.29
95
2,330.75
1,469.57
861.18
391,023.11
96
2,330.75
1,466.34
864.41
390,158.70
97
2,330.75
1,463.10
867.65
389,291.04
98
2,330.75
1,459.84
870.91
388,420.13
99
2,330.75
1,456.58
874.17
387,545.96
100
2,330.75
1,453.30
877.45
386,668.51
101
2,330.75
1,450.01
880.74
385,787.76
102
2,330.75
1,446.70
884.05
384,903.72
103
2,330.75
1,443.39
887.36
384,016.36
104
2,330.75
1,440.06
890.69
383,125.67
105
2,330.75
1,436.72
894.03
382,231.64
106
2,330.75
1,433.37
897.38
381,334.26
107
2,330.75
1,430.00
900.75
380,433.51
108
2,330.75
1,426.63
904.12
379,529.39
109
2,330.75
1,423.24
907.51
378,621.87
110
2,330.75
1,419.83
910.92
377,710.95
111
2,330.75
1,416.42
914.33
376,796.62
112
2,330.75
1,412.99
917.76
375,878.86
113
2,330.75
1,409.55
921.20
374,957.65
114
2,330.75
1,406.09
924.66
374,032.99
115
2,330.75
1,402.62
928.13
373,104.87
116
2,330.75
1,399.14
931.61
372,173.26
117
2,330.75
1,395.65
935.10
371,238.16
118
2,330.75
1,392.14
938.61
370,299.55
119
2,330.75
1,388.62
942.13
369,357.43
120
2,330.75
1,385.09
945.66
368,411.77
121
2,330.75
1,381.54
949.21
367,462.56
122
2,330.75
1,377.98
952.77
366,509.80
123
2,330.75
1,374.41
956.34
365,553.46
124
2,330.75
1,370.83
959.92
364,593.53
125
2,330.75
1,367.23
963.52
363,630.01
126
2,330.75
1,363.61
967.14
362,662.87
127
2,330.75
1,359.99
970.76
361,692.11
128
2,330.75
1,356.35
974.40
360,717.70
129
2,330.75
1,352.69
978.06
359,739.64
130
2,330.75
1,349.02
981.73
358,757.92
131
2,330.75
1,345.34
985.41
357,772.51
132
2,330.75
1,341.65
989.10
356,783.41
133
2,330.75
1,337.94
992.81
355,790.59
134
2,330.75
1,334.21
996.54
354,794.06
135
2,330.75
1,330.48
1,000.27
353,793.79
136
2,330.75
1,326.73
1,004.02
352,789.76
137
2,330.75
1,322.96
1,007.79
351,781.97
138
2,330.75
1,319.18
1,011.57
350,770.41
139
2,330.75
1,315.39
1,015.36
349,755.05
140
2,330.75
1,311.58
1,019.17
348,735.88
141
2,330.75
1,307.76
1,022.99
347,712.89
142
2,330.75
1,303.92
1,026.83
346,686.06
143
2,330.75
1,300.07
1,030.68
345,655.38
144
2,330.75
1,296.21
1,034.54
344,620.84
145
2,330.75
1,292.33
1,038.42
343,582.42
146
2,330.75
1,288.43
1,042.32
342,540.10
147
2,330.75
1,284.53
1,046.22
341,493.88
148
2,330.75
1,280.60
1,050.15
340,443.73
149
2,330.75
1,276.66
1,054.09
339,389.64
150
2,330.75
1,272.71
1,058.04
338,331.61
151
2,330.75
1,268.74
1,062.01
337,269.60
152
2,330.75
1,264.76
1,065.99
336,203.61
153
2,330.75
1,260.76
1,069.99
335,133.62
154
2,330.75
1,256.75
1,074.00
334,059.63
155
2,330.75
1,252.72
1,078.03
332,981.60
156
2,330.75
1,248.68
1,082.07
331,899.53
157
2,330.75
1,244.62
1,086.13
330,813.40
158
2,330.75
1,240.55
1,090.20
329,723.20
159
2,330.75
1,236.46
1,094.29
328,628.92
160
2,330.75
1,232.36
1,098.39
327,530.52
161
2,330.75
1,228.24
1,102.51
326,428.01
162
2,330.75
1,224.11
1,106.64
325,321.37
163
2,330.75
1,219.96
1,110.79
324,210.57
164
2,330.75
1,215.79
1,114.96
323,095.61
165
2,330.75
1,211.61
1,119.14
321,976.47
166
2,330.75
1,207.41
1,123.34
320,853.13
167
2,330.75
1,203.20
1,127.55
319,725.58
168
2,330.75
1,198.97
1,131.78
318,593.80
169
2,330.75
1,194.73
1,136.02
317,457.78
170
2,330.75
1,190.47
1,140.28
316,317.50
171
2,330.75
1,186.19
1,144.56
315,172.94
172
2,330.75
1,181.90
1,148.85
314,024.09
173
2,330.75
1,177.59
1,153.16
312,870.93
174
2,330.75
1,173.27
1,157.48
311,713.44
175
2,330.75
1,168.93
1,161.82
310,551.62
176
2,330.75
1,164.57
1,166.18
309,385.44
177
2,330.75
1,160.20
1,170.55
308,214.88
178
2,330.75
1,155.81
1,174.94
307,039.94
179
2,330.75
1,151.40
1,179.35
305,860.59
180
2,330.75
1,146.98
1,183.77
304,676.81
181
2,330.75
1,142.54
1,188.21
303,488.60
182
2,330.75
1,138.08
1,192.67
302,295.93
183
2,330.75
1,133.61
1,197.14
301,098.79
184
2,330.75
1,129.12
1,201.63
299,897.16
185
2,330.75
1,124.61
1,206.14
298,691.03
186
2,330.75
1,120.09
1,210.66
297,480.37
187
2,330.75
1,115.55
1,215.20
296,265.17
188
2,330.75
1,110.99
1,219.76
295,045.42
189
2,330.75
1,106.42
1,224.33
293,821.09
190
2,330.75
1,101.83
1,228.92
292,592.17
191
2,330.75
1,097.22
1,233.53
291,358.64
192
2,330.75
1,092.59
1,238.16
290,120.48
193
2,330.75
1,087.95
1,242.80
288,877.68
194
2,330.75
1,083.29
1,247.46
287,630.22
195
2,330.75
1,078.61
1,252.14
286,378.09
196
2,330.75
1,073.92
1,256.83
285,121.26
197
2,330.75
1,069.20
1,261.55
283,859.71
198
2,330.75
1,064.47
1,266.28
282,593.43
199
2,330.75
1,059.73
1,271.02
281,322.41
200
2,330.75
1,054.96
1,275.79
280,046.62
201
2,330.75
1,050.17
1,280.58
278,766.04
202
2,330.75
1,045.37
1,285.38
277,480.67
203
2,330.75
1,040.55
1,290.20
276,190.47
204
2,330.75
1,035.71
1,295.04
274,895.43
205
2,330.75
1,030.86
1,299.89
273,595.54
206
2,330.75
1,025.98
1,304.77
272,290.77
207
2,330.75
1,021.09
1,309.66
270,981.11
208
2,330.75
1,016.18
1,314.57
269,666.54
209
2,330.75
1,011.25
1,319.50
268,347.04
210
2,330.75
1,006.30
1,324.45
267,022.59
211
2,330.75
1,001.33
1,329.42
265,693.18
212
2,330.75
996.35
1,334.40
264,358.78
213
2,330.75
991.35
1,339.40
263,019.37
214
2,330.75
986.32
1,344.43
261,674.95
215
2,330.75
981.28
1,349.47
260,325.48
216
2,330.75
976.22
1,354.53
258,970.95
217
2,330.75
971.14
1,359.61
257,611.34
218
2,330.75
966.04
1,364.71
256,246.63
219
2,330.75
960.92
1,369.83
254,876.81
220
2,330.75
955.79
1,374.96
253,501.84
221
2,330.75
950.63
1,380.12
252,121.73
222
2,330.75
945.46
1,385.29
250,736.43
223
2,330.75
940.26
1,390.49
249,345.94
224
2,330.75
935.05
1,395.70
247,950.24
225
2,330.75
929.81
1,400.94
246,549.31
226
2,330.75
924.56
1,406.19
245,143.12
227
2,330.75
919.29
1,411.46
243,731.65
228
2,330.75
913.99
1,416.76
242,314.90
229
2,330.75
908.68
1,422.07
240,892.83
230
2,330.75
903.35
1,427.40
239,465.42
231
2,330.75
898.00
1,432.75
238,032.67
232
2,330.75
892.62
1,438.13
236,594.54
233
2,330.75
887.23
1,443.52
235,151.02
234
2,330.75
881.82
1,448.93
233,702.09
235
2,330.75
876.38
1,454.37
232,247.72
236
2,330.75
870.93
1,459.82
230,787.90
237
2,330.75
865.45
1,465.30
229,322.60
238
2,330.75
859.96
1,470.79
227,851.81
239
2,330.75
854.44
1,476.31
226,375.51
240
2,330.75
848.91
1,481.84
224,893.67
241
2,330.75
843.35
1,487.40
223,406.27
242
2,330.75
837.77
1,492.98
221,913.29
243
2,330.75
832.17
1,498.58
220,414.72
244
2,330.75
826.56
1,504.19
218,910.52
245
2,330.75
820.91
1,509.84
217,400.69
246
2,330.75
815.25
1,515.50
215,885.19
247
2,330.75
809.57
1,521.18
214,364.01
248
2,330.75
803.87
1,526.88
212,837.12
249
2,330.75
798.14
1,532.61
211,304.51
250
2,330.75
792.39
1,538.36
209,766.15
251
2,330.75
786.62
1,544.13
208,222.03
252
2,330.75
780.83
1,549.92
206,672.11
253
2,330.75
775.02
1,555.73
205,116.38
254
2,330.75
769.19
1,561.56
203,554.82
255
2,330.75
763.33
1,567.42
201,987.40
256
2,330.75
757.45
1,573.30
200,414.10
257
2,330.75
751.55
1,579.20
198,834.90
258
2,330.75
745.63
1,585.12
197,249.78
259
2,330.75
739.69
1,591.06
195,658.72
260
2,330.75
733.72
1,597.03
194,061.69
261
2,330.75
727.73
1,603.02
192,458.67
262
2,330.75
721.72
1,609.03
190,849.64
263
2,330.75
715.69
1,615.06
189,234.58
264
2,330.75
709.63
1,621.12
187,613.46
265
2,330.75
703.55
1,627.20
185,986.26
266
2,330.75
697.45
1,633.30
184,352.96
267
2,330.75
691.32
1,639.43
182,713.53
268
2,330.75
685.18
1,645.57
181,067.96
269
2,330.75
679.00
1,651.75
179,416.21
270
2,330.75
672.81
1,657.94
177,758.27
271
2,330.75
666.59
1,664.16
176,094.12
272
2,330.75
660.35
1,670.40
174,423.72
273
2,330.75
654.09
1,676.66
172,747.06
274
2,330.75
647.80
1,682.95
171,064.11
275
2,330.75
641.49
1,689.26
169,374.85
276
2,330.75
635.16
1,695.59
167,679.26
277
2,330.75
628.80
1,701.95
165,977.30
278
2,330.75
622.41
1,708.34
164,268.97
279
2,330.75
616.01
1,714.74
162,554.23
280
2,330.75
609.58
1,721.17
160,833.05
281
2,330.75
603.12
1,727.63
159,105.43
282
2,330.75
596.65
1,734.10
157,371.32
283
2,330.75
590.14
1,740.61
155,630.72
284
2,330.75
583.62
1,747.13
153,883.58
285
2,330.75
577.06
1,753.69
152,129.89
286
2,330.75
570.49
1,760.26
150,369.63
287
2,330.75
563.89
1,766.86
148,602.77
288
2,330.75
557.26
1,773.49
146,829.28
289
2,330.75
550.61
1,780.14
145,049.14
290
2,330.75
543.93
1,786.82
143,262.32
291
2,330.75
537.23
1,793.52
141,468.81
292
2,330.75
530.51
1,800.24
139,668.56
293
2,330.75
523.76
1,806.99
137,861.57
294
2,330.75
516.98
1,813.77
136,047.80
295
2,330.75
510.18
1,820.57
134,227.23
296
2,330.75
503.35
1,827.40
132,399.83
297
2,330.75
496.50
1,834.25
130,565.58
298
2,330.75
489.62
1,841.13
128,724.45
299
2,330.75
482.72
1,848.03
126,876.42
300
2,330.75
475.79
1,854.96
125,021.46
301
2,330.75
468.83
1,861.92
123,159.54
302
2,330.75
461.85
1,868.90
121,290.64
303
2,330.75
454.84
1,875.91
119,414.73
304
2,330.75
447.81
1,882.94
117,531.78
305
2,330.75
440.74
1,890.01
115,641.77
306
2,330.75
433.66
1,897.09
113,744.68
307
2,330.75
426.54
1,904.21
111,840.47
308
2,330.75
419.40
1,911.35
109,929.13
309
2,330.75
412.23
1,918.52
108,010.61
310
2,330.75
405.04
1,925.71
106,084.90
311
2,330.75
397.82
1,932.93
104,151.97
312
2,330.75
390.57
1,940.18
102,211.79
313
2,330.75
383.29
1,947.46
100,264.33
314
2,330.75
375.99
1,954.76
98,309.57
315
2,330.75
368.66
1,962.09
96,347.48
316
2,330.75
361.30
1,969.45
94,378.04
317
2,330.75
353.92
1,976.83
92,401.21
318
2,330.75
346.50
1,984.25
90,416.96
319
2,330.75
339.06
1,991.69
88,425.27
320
2,330.75
331.59
1,999.16
86,426.12
321
2,330.75
324.10
2,006.65
84,419.47
322
2,330.75
316.57
2,014.18
82,405.29
323
2,330.75
309.02
2,021.73
80,383.56
324
2,330.75
301.44
2,029.31
78,354.25
325
2,330.75
293.83
2,036.92
76,317.33
326
2,330.75
286.19
2,044.56
74,272.77
327
2,330.75
278.52
2,052.23
72,220.54
328
2,330.75
270.83
2,059.92
70,160.62
329
2,330.75
263.10
2,067.65
68,092.97
330
2,330.75
255.35
2,075.40
66,017.57
331
2,330.75
247.57
2,083.18
63,934.38
332
2,330.75
239.75
2,091.00
61,843.39
333
2,330.75
231.91
2,098.84
59,744.55
334
2,330.75
224.04
2,106.71
57,637.84
335
2,330.75
216.14
2,114.61
55,523.23
336
2,330.75
208.21
2,122.54
53,400.70
337
2,330.75
200.25
2,130.50
51,270.20
338
2,330.75
192.26
2,138.49
49,131.71
339
2,330.75
184.24
2,146.51
46,985.20
340
2,330.75
176.19
2,154.56
44,830.65
341
2,330.75
168.11
2,162.64
42,668.01
342
2,330.75
160.01
2,170.74
40,497.27
343
2,330.75
151.86
2,178.89
38,318.38
344
2,330.75
143.69
2,187.06
36,131.33
345
2,330.75
135.49
2,195.26
33,936.07
346
2,330.75
127.26
2,203.49
31,732.58
347
2,330.75
119.00
2,211.75
29,520.83
348
2,330.75
110.70
2,220.05
27,300.78
349
2,330.75
102.38
2,228.37
25,072.41
350
2,330.75
94.02
2,236.73
22,835.68
351
2,330.75
85.63
2,245.12
20,590.56
352
2,330.75
77.21
2,253.54
18,337.03
353
2,330.75
68.76
2,261.99
16,075.04
354
2,330.75
60.28
2,270.47
13,804.57
355
2,330.75
51.77
2,278.98
11,525.59
356
2,330.75
43.22
2,287.53
9,238.06
357
2,330.75
34.64
2,296.11
6,941.96
358
2,330.75
26.03
2,304.72
4,637.24
359
2,330.75
17.39
2,313.36
2,323.88
360
2,332.59
8.71
2,323.88
0.00
Totals
839,071.84
379,071.84
460,000.00

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