Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 2,440.50  
 

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
2,440.50
1,873.46
567.04
460,592.96
2
2,440.50
1,871.16
569.34
460,023.62
3
2,440.50
1,868.85
571.65
459,451.97
4
2,440.50
1,866.52
573.98
458,877.99
5
2,440.50
1,864.19
576.31
458,301.68
6
2,440.50
1,861.85
578.65
457,723.03
7
2,440.50
1,859.50
581.00
457,142.03
8
2,440.50
1,857.14
583.36
456,558.67
9
2,440.50
1,854.77
585.73
455,972.94
10
2,440.50
1,852.39
588.11
455,384.83
11
2,440.50
1,850.00
590.50
454,794.33
12
2,440.50
1,847.60
592.90
454,201.44
13
2,440.50
1,845.19
595.31
453,606.13
14
2,440.50
1,842.77
597.73
453,008.40
15
2,440.50
1,840.35
600.15
452,408.25
16
2,440.50
1,837.91
602.59
451,805.66
17
2,440.50
1,835.46
605.04
451,200.62
18
2,440.50
1,833.00
607.50
450,593.12
19
2,440.50
1,830.53
609.97
449,983.16
20
2,440.50
1,828.06
612.44
449,370.71
21
2,440.50
1,825.57
614.93
448,755.78
22
2,440.50
1,823.07
617.43
448,138.35
23
2,440.50
1,820.56
619.94
447,518.41
24
2,440.50
1,818.04
622.46
446,895.96
25
2,440.50
1,815.51
624.99
446,270.97
26
2,440.50
1,812.98
627.52
445,643.45
27
2,440.50
1,810.43
630.07
445,013.37
28
2,440.50
1,807.87
632.63
444,380.74
29
2,440.50
1,805.30
635.20
443,745.54
30
2,440.50
1,802.72
637.78
443,107.75
31
2,440.50
1,800.13
640.37
442,467.38
32
2,440.50
1,797.52
642.98
441,824.40
33
2,440.50
1,794.91
645.59
441,178.81
34
2,440.50
1,792.29
648.21
440,530.60
35
2,440.50
1,789.66
650.84
439,879.76
36
2,440.50
1,787.01
653.49
439,226.27
37
2,440.50
1,784.36
656.14
438,570.13
38
2,440.50
1,781.69
658.81
437,911.32
39
2,440.50
1,779.01
661.49
437,249.83
40
2,440.50
1,776.33
664.17
436,585.66
41
2,440.50
1,773.63
666.87
435,918.79
42
2,440.50
1,770.92
669.58
435,249.21
43
2,440.50
1,768.20
672.30
434,576.91
44
2,440.50
1,765.47
675.03
433,901.88
45
2,440.50
1,762.73
677.77
433,224.11
46
2,440.50
1,759.97
680.53
432,543.58
47
2,440.50
1,757.21
683.29
431,860.29
48
2,440.50
1,754.43
686.07
431,174.22
49
2,440.50
1,751.65
688.85
430,485.36
50
2,440.50
1,748.85
691.65
429,793.71
51
2,440.50
1,746.04
694.46
429,099.25
52
2,440.50
1,743.22
697.28
428,401.96
53
2,440.50
1,740.38
700.12
427,701.85
54
2,440.50
1,737.54
702.96
426,998.89
55
2,440.50
1,734.68
705.82
426,293.07
56
2,440.50
1,731.82
708.68
425,584.38
57
2,440.50
1,728.94
711.56
424,872.82
58
2,440.50
1,726.05
714.45
424,158.37
59
2,440.50
1,723.14
717.36
423,441.01
60
2,440.50
1,720.23
720.27
422,720.74
61
2,440.50
1,717.30
723.20
421,997.54
62
2,440.50
1,714.37
726.13
421,271.41
63
2,440.50
1,711.42
729.08
420,542.32
64
2,440.50
1,708.45
732.05
419,810.28
65
2,440.50
1,705.48
735.02
419,075.25
66
2,440.50
1,702.49
738.01
418,337.25
67
2,440.50
1,699.50
741.00
417,596.24
68
2,440.50
1,696.48
744.02
416,852.23
69
2,440.50
1,693.46
747.04
416,105.19
70
2,440.50
1,690.43
750.07
415,355.12
71
2,440.50
1,687.38
753.12
414,602.00
72
2,440.50
1,684.32
756.18
413,845.82
73
2,440.50
1,681.25
759.25
413,086.57
74
2,440.50
1,678.16
762.34
412,324.23
75
2,440.50
1,675.07
765.43
411,558.80
76
2,440.50
1,671.96
768.54
410,790.26
77
2,440.50
1,668.84
771.66
410,018.59
78
2,440.50
1,665.70
774.80
409,243.79
79
2,440.50
1,662.55
777.95
408,465.84
80
2,440.50
1,659.39
781.11
407,684.74
81
2,440.50
1,656.22
784.28
406,900.46
82
2,440.50
1,653.03
787.47
406,112.99
83
2,440.50
1,649.83
790.67
405,322.32
84
2,440.50
1,646.62
793.88
404,528.44
85
2,440.50
1,643.40
797.10
403,731.34
86
2,440.50
1,640.16
800.34
402,931.00
87
2,440.50
1,636.91
803.59
402,127.41
88
2,440.50
1,633.64
806.86
401,320.55
89
2,440.50
1,630.36
810.14
400,510.41
90
2,440.50
1,627.07
813.43
399,696.99
91
2,440.50
1,623.77
816.73
398,880.26
92
2,440.50
1,620.45
820.05
398,060.21
93
2,440.50
1,617.12
823.38
397,236.83
94
2,440.50
1,613.77
826.73
396,410.10
95
2,440.50
1,610.42
830.08
395,580.02
96
2,440.50
1,607.04
833.46
394,746.56
97
2,440.50
1,603.66
836.84
393,909.72
98
2,440.50
1,600.26
840.24
393,069.48
99
2,440.50
1,596.84
843.66
392,225.82
100
2,440.50
1,593.42
847.08
391,378.74
101
2,440.50
1,589.98
850.52
390,528.22
102
2,440.50
1,586.52
853.98
389,674.24
103
2,440.50
1,583.05
857.45
388,816.79
104
2,440.50
1,579.57
860.93
387,955.86
105
2,440.50
1,576.07
864.43
387,091.43
106
2,440.50
1,572.56
867.94
386,223.49
107
2,440.50
1,569.03
871.47
385,352.02
108
2,440.50
1,565.49
875.01
384,477.01
109
2,440.50
1,561.94
878.56
383,598.45
110
2,440.50
1,558.37
882.13
382,716.32
111
2,440.50
1,554.79
885.71
381,830.60
112
2,440.50
1,551.19
889.31
380,941.29
113
2,440.50
1,547.57
892.93
380,048.37
114
2,440.50
1,543.95
896.55
379,151.81
115
2,440.50
1,540.30
900.20
378,251.62
116
2,440.50
1,536.65
903.85
377,347.76
117
2,440.50
1,532.98
907.52
376,440.24
118
2,440.50
1,529.29
911.21
375,529.03
119
2,440.50
1,525.59
914.91
374,614.11
120
2,440.50
1,521.87
918.63
373,695.48
121
2,440.50
1,518.14
922.36
372,773.12
122
2,440.50
1,514.39
926.11
371,847.01
123
2,440.50
1,510.63
929.87
370,917.14
124
2,440.50
1,506.85
933.65
369,983.49
125
2,440.50
1,503.06
937.44
369,046.05
126
2,440.50
1,499.25
941.25
368,104.80
127
2,440.50
1,495.43
945.07
367,159.72
128
2,440.50
1,491.59
948.91
366,210.81
129
2,440.50
1,487.73
952.77
365,258.04
130
2,440.50
1,483.86
956.64
364,301.40
131
2,440.50
1,479.97
960.53
363,340.88
132
2,440.50
1,476.07
964.43
362,376.45
133
2,440.50
1,472.15
968.35
361,408.10
134
2,440.50
1,468.22
972.28
360,435.82
135
2,440.50
1,464.27
976.23
359,459.60
136
2,440.50
1,460.30
980.20
358,479.40
137
2,440.50
1,456.32
984.18
357,495.22
138
2,440.50
1,452.32
988.18
356,507.05
139
2,440.50
1,448.31
992.19
355,514.86
140
2,440.50
1,444.28
996.22
354,518.64
141
2,440.50
1,440.23
1,000.27
353,518.37
142
2,440.50
1,436.17
1,004.33
352,514.04
143
2,440.50
1,432.09
1,008.41
351,505.62
144
2,440.50
1,427.99
1,012.51
350,493.12
145
2,440.50
1,423.88
1,016.62
349,476.49
146
2,440.50
1,419.75
1,020.75
348,455.74
147
2,440.50
1,415.60
1,024.90
347,430.84
148
2,440.50
1,411.44
1,029.06
346,401.78
149
2,440.50
1,407.26
1,033.24
345,368.54
150
2,440.50
1,403.06
1,037.44
344,331.10
151
2,440.50
1,398.85
1,041.65
343,289.44
152
2,440.50
1,394.61
1,045.89
342,243.56
153
2,440.50
1,390.36
1,050.14
341,193.42
154
2,440.50
1,386.10
1,054.40
340,139.02
155
2,440.50
1,381.81
1,058.69
339,080.33
156
2,440.50
1,377.51
1,062.99
338,017.35
157
2,440.50
1,373.20
1,067.30
336,950.04
158
2,440.50
1,368.86
1,071.64
335,878.40
159
2,440.50
1,364.51
1,075.99
334,802.41
160
2,440.50
1,360.13
1,080.37
333,722.04
161
2,440.50
1,355.75
1,084.75
332,637.29
162
2,440.50
1,351.34
1,089.16
331,548.13
163
2,440.50
1,346.91
1,093.59
330,454.54
164
2,440.50
1,342.47
1,098.03
329,356.52
165
2,440.50
1,338.01
1,102.49
328,254.03
166
2,440.50
1,333.53
1,106.97
327,147.06
167
2,440.50
1,329.03
1,111.47
326,035.59
168
2,440.50
1,324.52
1,115.98
324,919.61
169
2,440.50
1,319.99
1,120.51
323,799.10
170
2,440.50
1,315.43
1,125.07
322,674.03
171
2,440.50
1,310.86
1,129.64
321,544.40
172
2,440.50
1,306.27
1,134.23
320,410.17
173
2,440.50
1,301.67
1,138.83
319,271.34
174
2,440.50
1,297.04
1,143.46
318,127.88
175
2,440.50
1,292.39
1,148.11
316,979.77
176
2,440.50
1,287.73
1,152.77
315,827.00
177
2,440.50
1,283.05
1,157.45
314,669.55
178
2,440.50
1,278.35
1,162.15
313,507.39
179
2,440.50
1,273.62
1,166.88
312,340.52
180
2,440.50
1,268.88
1,171.62
311,168.90
181
2,440.50
1,264.12
1,176.38
309,992.52
182
2,440.50
1,259.34
1,181.16
308,811.37
183
2,440.50
1,254.55
1,185.95
307,625.41
184
2,440.50
1,249.73
1,190.77
306,434.64
185
2,440.50
1,244.89
1,195.61
305,239.03
186
2,440.50
1,240.03
1,200.47
304,038.57
187
2,440.50
1,235.16
1,205.34
302,833.22
188
2,440.50
1,230.26
1,210.24
301,622.98
189
2,440.50
1,225.34
1,215.16
300,407.83
190
2,440.50
1,220.41
1,220.09
299,187.73
191
2,440.50
1,215.45
1,225.05
297,962.68
192
2,440.50
1,210.47
1,230.03
296,732.66
193
2,440.50
1,205.48
1,235.02
295,497.63
194
2,440.50
1,200.46
1,240.04
294,257.59
195
2,440.50
1,195.42
1,245.08
293,012.51
196
2,440.50
1,190.36
1,250.14
291,762.38
197
2,440.50
1,185.28
1,255.22
290,507.16
198
2,440.50
1,180.19
1,260.31
289,246.85
199
2,440.50
1,175.07
1,265.43
287,981.41
200
2,440.50
1,169.92
1,270.58
286,710.84
201
2,440.50
1,164.76
1,275.74
285,435.10
202
2,440.50
1,159.58
1,280.92
284,154.18
203
2,440.50
1,154.38
1,286.12
282,868.06
204
2,440.50
1,149.15
1,291.35
281,576.71
205
2,440.50
1,143.91
1,296.59
280,280.11
206
2,440.50
1,138.64
1,301.86
278,978.25
207
2,440.50
1,133.35
1,307.15
277,671.10
208
2,440.50
1,128.04
1,312.46
276,358.64
209
2,440.50
1,122.71
1,317.79
275,040.85
210
2,440.50
1,117.35
1,323.15
273,717.70
211
2,440.50
1,111.98
1,328.52
272,389.18
212
2,440.50
1,106.58
1,333.92
271,055.26
213
2,440.50
1,101.16
1,339.34
269,715.92
214
2,440.50
1,095.72
1,344.78
268,371.14
215
2,440.50
1,090.26
1,350.24
267,020.90
216
2,440.50
1,084.77
1,355.73
265,665.17
217
2,440.50
1,079.26
1,361.24
264,303.94
218
2,440.50
1,073.73
1,366.77
262,937.17
219
2,440.50
1,068.18
1,372.32
261,564.85
220
2,440.50
1,062.61
1,377.89
260,186.96
221
2,440.50
1,057.01
1,383.49
258,803.47
222
2,440.50
1,051.39
1,389.11
257,414.36
223
2,440.50
1,045.75
1,394.75
256,019.61
224
2,440.50
1,040.08
1,400.42
254,619.19
225
2,440.50
1,034.39
1,406.11
253,213.08
226
2,440.50
1,028.68
1,411.82
251,801.25
227
2,440.50
1,022.94
1,417.56
250,383.70
228
2,440.50
1,017.18
1,423.32
248,960.38
229
2,440.50
1,011.40
1,429.10
247,531.28
230
2,440.50
1,005.60
1,434.90
246,096.38
231
2,440.50
999.77
1,440.73
244,655.64
232
2,440.50
993.91
1,446.59
243,209.06
233
2,440.50
988.04
1,452.46
241,756.59
234
2,440.50
982.14
1,458.36
240,298.23
235
2,440.50
976.21
1,464.29
238,833.94
236
2,440.50
970.26
1,470.24
237,363.71
237
2,440.50
964.29
1,476.21
235,887.50
238
2,440.50
958.29
1,482.21
234,405.29
239
2,440.50
952.27
1,488.23
232,917.06
240
2,440.50
946.23
1,494.27
231,422.79
241
2,440.50
940.16
1,500.34
229,922.44
242
2,440.50
934.06
1,506.44
228,416.00
243
2,440.50
927.94
1,512.56
226,903.44
244
2,440.50
921.80
1,518.70
225,384.74
245
2,440.50
915.63
1,524.87
223,859.86
246
2,440.50
909.43
1,531.07
222,328.79
247
2,440.50
903.21
1,537.29
220,791.50
248
2,440.50
896.97
1,543.53
219,247.97
249
2,440.50
890.69
1,549.81
217,698.16
250
2,440.50
884.40
1,556.10
216,142.06
251
2,440.50
878.08
1,562.42
214,579.64
252
2,440.50
871.73
1,568.77
213,010.87
253
2,440.50
865.36
1,575.14
211,435.72
254
2,440.50
858.96
1,581.54
209,854.18
255
2,440.50
852.53
1,587.97
208,266.22
256
2,440.50
846.08
1,594.42
206,671.80
257
2,440.50
839.60
1,600.90
205,070.90
258
2,440.50
833.10
1,607.40
203,463.50
259
2,440.50
826.57
1,613.93
201,849.57
260
2,440.50
820.01
1,620.49
200,229.09
261
2,440.50
813.43
1,627.07
198,602.02
262
2,440.50
806.82
1,633.68
196,968.34
263
2,440.50
800.18
1,640.32
195,328.02
264
2,440.50
793.52
1,646.98
193,681.04
265
2,440.50
786.83
1,653.67
192,027.37
266
2,440.50
780.11
1,660.39
190,366.98
267
2,440.50
773.37
1,667.13
188,699.85
268
2,440.50
766.59
1,673.91
187,025.94
269
2,440.50
759.79
1,680.71
185,345.23
270
2,440.50
752.97
1,687.53
183,657.70
271
2,440.50
746.11
1,694.39
181,963.31
272
2,440.50
739.23
1,701.27
180,262.03
273
2,440.50
732.31
1,708.19
178,553.85
274
2,440.50
725.38
1,715.12
176,838.72
275
2,440.50
718.41
1,722.09
175,116.63
276
2,440.50
711.41
1,729.09
173,387.54
277
2,440.50
704.39
1,736.11
171,651.43
278
2,440.50
697.33
1,743.17
169,908.26
279
2,440.50
690.25
1,750.25
168,158.01
280
2,440.50
683.14
1,757.36
166,400.66
281
2,440.50
676.00
1,764.50
164,636.16
282
2,440.50
668.83
1,771.67
162,864.49
283
2,440.50
661.64
1,778.86
161,085.63
284
2,440.50
654.41
1,786.09
159,299.54
285
2,440.50
647.15
1,793.35
157,506.20
286
2,440.50
639.87
1,800.63
155,705.56
287
2,440.50
632.55
1,807.95
153,897.62
288
2,440.50
625.21
1,815.29
152,082.33
289
2,440.50
617.83
1,822.67
150,259.66
290
2,440.50
610.43
1,830.07
148,429.59
291
2,440.50
603.00
1,837.50
146,592.09
292
2,440.50
595.53
1,844.97
144,747.12
293
2,440.50
588.04
1,852.46
142,894.65
294
2,440.50
580.51
1,859.99
141,034.66
295
2,440.50
572.95
1,867.55
139,167.12
296
2,440.50
565.37
1,875.13
137,291.98
297
2,440.50
557.75
1,882.75
135,409.23
298
2,440.50
550.10
1,890.40
133,518.83
299
2,440.50
542.42
1,898.08
131,620.75
300
2,440.50
534.71
1,905.79
129,714.96
301
2,440.50
526.97
1,913.53
127,801.43
302
2,440.50
519.19
1,921.31
125,880.12
303
2,440.50
511.39
1,929.11
123,951.01
304
2,440.50
503.55
1,936.95
122,014.06
305
2,440.50
495.68
1,944.82
120,069.24
306
2,440.50
487.78
1,952.72
118,116.52
307
2,440.50
479.85
1,960.65
116,155.87
308
2,440.50
471.88
1,968.62
114,187.25
309
2,440.50
463.89
1,976.61
112,210.64
310
2,440.50
455.86
1,984.64
110,226.00
311
2,440.50
447.79
1,992.71
108,233.29
312
2,440.50
439.70
2,000.80
106,232.49
313
2,440.50
431.57
2,008.93
104,223.56
314
2,440.50
423.41
2,017.09
102,206.46
315
2,440.50
415.21
2,025.29
100,181.18
316
2,440.50
406.99
2,033.51
98,147.66
317
2,440.50
398.72
2,041.78
96,105.89
318
2,440.50
390.43
2,050.07
94,055.82
319
2,440.50
382.10
2,058.40
91,997.42
320
2,440.50
373.74
2,066.76
89,930.66
321
2,440.50
365.34
2,075.16
87,855.50
322
2,440.50
356.91
2,083.59
85,771.92
323
2,440.50
348.45
2,092.05
83,679.87
324
2,440.50
339.95
2,100.55
81,579.31
325
2,440.50
331.42
2,109.08
79,470.23
326
2,440.50
322.85
2,117.65
77,352.58
327
2,440.50
314.24
2,126.26
75,226.32
328
2,440.50
305.61
2,134.89
73,091.43
329
2,440.50
296.93
2,143.57
70,947.86
330
2,440.50
288.23
2,152.27
68,795.59
331
2,440.50
279.48
2,161.02
66,634.57
332
2,440.50
270.70
2,169.80
64,464.77
333
2,440.50
261.89
2,178.61
62,286.16
334
2,440.50
253.04
2,187.46
60,098.70
335
2,440.50
244.15
2,196.35
57,902.35
336
2,440.50
235.23
2,205.27
55,697.08
337
2,440.50
226.27
2,214.23
53,482.85
338
2,440.50
217.27
2,223.23
51,259.62
339
2,440.50
208.24
2,232.26
49,027.37
340
2,440.50
199.17
2,241.33
46,786.04
341
2,440.50
190.07
2,250.43
44,535.61
342
2,440.50
180.93
2,259.57
42,276.03
343
2,440.50
171.75
2,268.75
40,007.28
344
2,440.50
162.53
2,277.97
37,729.31
345
2,440.50
153.28
2,287.22
35,442.08
346
2,440.50
143.98
2,296.52
33,145.57
347
2,440.50
134.65
2,305.85
30,839.72
348
2,440.50
125.29
2,315.21
28,524.51
349
2,440.50
115.88
2,324.62
26,199.89
350
2,440.50
106.44
2,334.06
23,865.83
351
2,440.50
96.95
2,343.55
21,522.28
352
2,440.50
87.43
2,353.07
19,169.22
353
2,440.50
77.87
2,362.63
16,806.59
354
2,440.50
68.28
2,372.22
14,434.37
355
2,440.50
58.64
2,381.86
12,052.51
356
2,440.50
48.96
2,391.54
9,660.97
357
2,440.50
39.25
2,401.25
7,259.72
358
2,440.50
29.49
2,411.01
4,848.71
359
2,440.50
19.70
2,420.80
2,427.91
360
2,437.77
9.86
2,427.91
0.00
Totals
878,577.27
417,417.27
461,160.00

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