Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 2,600.00  
 

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
2,600.00
2,079.72
520.28
463,789.72
2
2,600.00
2,077.39
522.61
463,267.11
3
2,600.00
2,075.05
524.95
462,742.16
4
2,600.00
2,072.70
527.30
462,214.86
5
2,600.00
2,070.34
529.66
461,685.20
6
2,600.00
2,067.96
532.04
461,153.17
7
2,600.00
2,065.58
534.42
460,618.75
8
2,600.00
2,063.19
536.81
460,081.94
9
2,600.00
2,060.78
539.22
459,542.72
10
2,600.00
2,058.37
541.63
459,001.09
11
2,600.00
2,055.94
544.06
458,457.03
12
2,600.00
2,053.51
546.49
457,910.54
13
2,600.00
2,051.06
548.94
457,361.59
14
2,600.00
2,048.60
551.40
456,810.19
15
2,600.00
2,046.13
553.87
456,256.32
16
2,600.00
2,043.65
556.35
455,699.97
17
2,600.00
2,041.16
558.84
455,141.13
18
2,600.00
2,038.65
561.35
454,579.78
19
2,600.00
2,036.14
563.86
454,015.92
20
2,600.00
2,033.61
566.39
453,449.53
21
2,600.00
2,031.08
568.92
452,880.61
22
2,600.00
2,028.53
571.47
452,309.13
23
2,600.00
2,025.97
574.03
451,735.10
24
2,600.00
2,023.40
576.60
451,158.50
25
2,600.00
2,020.81
579.19
450,579.31
26
2,600.00
2,018.22
581.78
449,997.53
27
2,600.00
2,015.61
584.39
449,413.15
28
2,600.00
2,013.00
587.00
448,826.14
29
2,600.00
2,010.37
589.63
448,236.51
30
2,600.00
2,007.73
592.27
447,644.24
31
2,600.00
2,005.07
594.93
447,049.31
32
2,600.00
2,002.41
597.59
446,451.72
33
2,600.00
1,999.73
600.27
445,851.45
34
2,600.00
1,997.04
602.96
445,248.49
35
2,600.00
1,994.34
605.66
444,642.83
36
2,600.00
1,991.63
608.37
444,034.46
37
2,600.00
1,988.90
611.10
443,423.37
38
2,600.00
1,986.17
613.83
442,809.53
39
2,600.00
1,983.42
616.58
442,192.95
40
2,600.00
1,980.66
619.34
441,573.61
41
2,600.00
1,977.88
622.12
440,951.49
42
2,600.00
1,975.10
624.90
440,326.59
43
2,600.00
1,972.30
627.70
439,698.88
44
2,600.00
1,969.48
630.52
439,068.37
45
2,600.00
1,966.66
633.34
438,435.03
46
2,600.00
1,963.82
636.18
437,798.85
47
2,600.00
1,960.97
639.03
437,159.82
48
2,600.00
1,958.11
641.89
436,517.94
49
2,600.00
1,955.24
644.76
435,873.17
50
2,600.00
1,952.35
647.65
435,225.52
51
2,600.00
1,949.45
650.55
434,574.97
52
2,600.00
1,946.53
653.47
433,921.50
53
2,600.00
1,943.61
656.39
433,265.11
54
2,600.00
1,940.67
659.33
432,605.78
55
2,600.00
1,937.71
662.29
431,943.49
56
2,600.00
1,934.75
665.25
431,278.24
57
2,600.00
1,931.77
668.23
430,610.00
58
2,600.00
1,928.77
671.23
429,938.78
59
2,600.00
1,925.77
674.23
429,264.54
60
2,600.00
1,922.75
677.25
428,587.29
61
2,600.00
1,919.71
680.29
427,907.01
62
2,600.00
1,916.67
683.33
427,223.67
63
2,600.00
1,913.61
686.39
426,537.28
64
2,600.00
1,910.53
689.47
425,847.81
65
2,600.00
1,907.44
692.56
425,155.25
66
2,600.00
1,904.34
695.66
424,459.59
67
2,600.00
1,901.23
698.77
423,760.82
68
2,600.00
1,898.10
701.90
423,058.92
69
2,600.00
1,894.95
705.05
422,353.87
70
2,600.00
1,891.79
708.21
421,645.66
71
2,600.00
1,888.62
711.38
420,934.28
72
2,600.00
1,885.43
714.57
420,219.72
73
2,600.00
1,882.23
717.77
419,501.95
74
2,600.00
1,879.02
720.98
418,780.97
75
2,600.00
1,875.79
724.21
418,056.76
76
2,600.00
1,872.55
727.45
417,329.31
77
2,600.00
1,869.29
730.71
416,598.59
78
2,600.00
1,866.01
733.99
415,864.61
79
2,600.00
1,862.73
737.27
415,127.33
80
2,600.00
1,859.42
740.58
414,386.76
81
2,600.00
1,856.11
743.89
413,642.87
82
2,600.00
1,852.78
747.22
412,895.64
83
2,600.00
1,849.43
750.57
412,145.07
84
2,600.00
1,846.07
753.93
411,391.14
85
2,600.00
1,842.69
757.31
410,633.83
86
2,600.00
1,839.30
760.70
409,873.12
87
2,600.00
1,835.89
764.11
409,109.01
88
2,600.00
1,832.47
767.53
408,341.48
89
2,600.00
1,829.03
770.97
407,570.51
90
2,600.00
1,825.58
774.42
406,796.09
91
2,600.00
1,822.11
777.89
406,018.19
92
2,600.00
1,818.62
781.38
405,236.82
93
2,600.00
1,815.12
784.88
404,451.94
94
2,600.00
1,811.61
788.39
403,663.55
95
2,600.00
1,808.08
791.92
402,871.62
96
2,600.00
1,804.53
795.47
402,076.15
97
2,600.00
1,800.97
799.03
401,277.12
98
2,600.00
1,797.39
802.61
400,474.51
99
2,600.00
1,793.79
806.21
399,668.30
100
2,600.00
1,790.18
809.82
398,858.48
101
2,600.00
1,786.55
813.45
398,045.03
102
2,600.00
1,782.91
817.09
397,227.94
103
2,600.00
1,779.25
820.75
396,407.19
104
2,600.00
1,775.57
824.43
395,582.77
105
2,600.00
1,771.88
828.12
394,754.65
106
2,600.00
1,768.17
831.83
393,922.82
107
2,600.00
1,764.45
835.55
393,087.27
108
2,600.00
1,760.70
839.30
392,247.97
109
2,600.00
1,756.94
843.06
391,404.91
110
2,600.00
1,753.17
846.83
390,558.08
111
2,600.00
1,749.37
850.63
389,707.46
112
2,600.00
1,745.56
854.44
388,853.02
113
2,600.00
1,741.74
858.26
387,994.76
114
2,600.00
1,737.89
862.11
387,132.65
115
2,600.00
1,734.03
865.97
386,266.68
116
2,600.00
1,730.15
869.85
385,396.84
117
2,600.00
1,726.26
873.74
384,523.09
118
2,600.00
1,722.34
877.66
383,645.44
119
2,600.00
1,718.41
881.59
382,763.85
120
2,600.00
1,714.46
885.54
381,878.31
121
2,600.00
1,710.50
889.50
380,988.81
122
2,600.00
1,706.51
893.49
380,095.32
123
2,600.00
1,702.51
897.49
379,197.83
124
2,600.00
1,698.49
901.51
378,296.32
125
2,600.00
1,694.45
905.55
377,390.77
126
2,600.00
1,690.40
909.60
376,481.17
127
2,600.00
1,686.32
913.68
375,567.49
128
2,600.00
1,682.23
917.77
374,649.72
129
2,600.00
1,678.12
921.88
373,727.84
130
2,600.00
1,673.99
926.01
372,801.83
131
2,600.00
1,669.84
930.16
371,871.67
132
2,600.00
1,665.68
934.32
370,937.34
133
2,600.00
1,661.49
938.51
369,998.83
134
2,600.00
1,657.29
942.71
369,056.12
135
2,600.00
1,653.06
946.94
368,109.18
136
2,600.00
1,648.82
951.18
367,158.01
137
2,600.00
1,644.56
955.44
366,202.57
138
2,600.00
1,640.28
959.72
365,242.85
139
2,600.00
1,635.98
964.02
364,278.83
140
2,600.00
1,631.67
968.33
363,310.50
141
2,600.00
1,627.33
972.67
362,337.83
142
2,600.00
1,622.97
977.03
361,360.80
143
2,600.00
1,618.60
981.40
360,379.40
144
2,600.00
1,614.20
985.80
359,393.59
145
2,600.00
1,609.78
990.22
358,403.38
146
2,600.00
1,605.35
994.65
357,408.73
147
2,600.00
1,600.89
999.11
356,409.62
148
2,600.00
1,596.42
1,003.58
355,406.04
149
2,600.00
1,591.92
1,008.08
354,397.96
150
2,600.00
1,587.41
1,012.59
353,385.37
151
2,600.00
1,582.87
1,017.13
352,368.24
152
2,600.00
1,578.32
1,021.68
351,346.56
153
2,600.00
1,573.74
1,026.26
350,320.30
154
2,600.00
1,569.14
1,030.86
349,289.44
155
2,600.00
1,564.53
1,035.47
348,253.97
156
2,600.00
1,559.89
1,040.11
347,213.85
157
2,600.00
1,555.23
1,044.77
346,169.08
158
2,600.00
1,550.55
1,049.45
345,119.63
159
2,600.00
1,545.85
1,054.15
344,065.48
160
2,600.00
1,541.13
1,058.87
343,006.61
161
2,600.00
1,536.38
1,063.62
341,942.99
162
2,600.00
1,531.62
1,068.38
340,874.61
163
2,600.00
1,526.83
1,073.17
339,801.44
164
2,600.00
1,522.03
1,077.97
338,723.47
165
2,600.00
1,517.20
1,082.80
337,640.67
166
2,600.00
1,512.35
1,087.65
336,553.02
167
2,600.00
1,507.48
1,092.52
335,460.50
168
2,600.00
1,502.58
1,097.42
334,363.08
169
2,600.00
1,497.67
1,102.33
333,260.75
170
2,600.00
1,492.73
1,107.27
332,153.48
171
2,600.00
1,487.77
1,112.23
331,041.25
172
2,600.00
1,482.79
1,117.21
329,924.04
173
2,600.00
1,477.78
1,122.22
328,801.82
174
2,600.00
1,472.76
1,127.24
327,674.58
175
2,600.00
1,467.71
1,132.29
326,542.29
176
2,600.00
1,462.64
1,137.36
325,404.93
177
2,600.00
1,457.54
1,142.46
324,262.47
178
2,600.00
1,452.43
1,147.57
323,114.89
179
2,600.00
1,447.29
1,152.71
321,962.18
180
2,600.00
1,442.12
1,157.88
320,804.30
181
2,600.00
1,436.94
1,163.06
319,641.24
182
2,600.00
1,431.73
1,168.27
318,472.96
183
2,600.00
1,426.49
1,173.51
317,299.46
184
2,600.00
1,421.24
1,178.76
316,120.70
185
2,600.00
1,415.96
1,184.04
314,936.65
186
2,600.00
1,410.65
1,189.35
313,747.31
187
2,600.00
1,405.33
1,194.67
312,552.63
188
2,600.00
1,399.98
1,200.02
311,352.61
189
2,600.00
1,394.60
1,205.40
310,147.21
190
2,600.00
1,389.20
1,210.80
308,936.41
191
2,600.00
1,383.78
1,216.22
307,720.19
192
2,600.00
1,378.33
1,221.67
306,498.52
193
2,600.00
1,372.86
1,227.14
305,271.38
194
2,600.00
1,367.36
1,232.64
304,038.74
195
2,600.00
1,361.84
1,238.16
302,800.58
196
2,600.00
1,356.29
1,243.71
301,556.87
197
2,600.00
1,350.72
1,249.28
300,307.59
198
2,600.00
1,345.13
1,254.87
299,052.72
199
2,600.00
1,339.51
1,260.49
297,792.23
200
2,600.00
1,333.86
1,266.14
296,526.09
201
2,600.00
1,328.19
1,271.81
295,254.28
202
2,600.00
1,322.49
1,277.51
293,976.77
203
2,600.00
1,316.77
1,283.23
292,693.54
204
2,600.00
1,311.02
1,288.98
291,404.57
205
2,600.00
1,305.25
1,294.75
290,109.82
206
2,600.00
1,299.45
1,300.55
288,809.27
207
2,600.00
1,293.62
1,306.38
287,502.89
208
2,600.00
1,287.77
1,312.23
286,190.67
209
2,600.00
1,281.90
1,318.10
284,872.56
210
2,600.00
1,275.99
1,324.01
283,548.55
211
2,600.00
1,270.06
1,329.94
282,218.61
212
2,600.00
1,264.10
1,335.90
280,882.72
213
2,600.00
1,258.12
1,341.88
279,540.84
214
2,600.00
1,252.11
1,347.89
278,192.95
215
2,600.00
1,246.07
1,353.93
276,839.02
216
2,600.00
1,240.01
1,359.99
275,479.03
217
2,600.00
1,233.92
1,366.08
274,112.95
218
2,600.00
1,227.80
1,372.20
272,740.74
219
2,600.00
1,221.65
1,378.35
271,362.39
220
2,600.00
1,215.48
1,384.52
269,977.87
221
2,600.00
1,209.28
1,390.72
268,587.15
222
2,600.00
1,203.05
1,396.95
267,190.19
223
2,600.00
1,196.79
1,403.21
265,786.98
224
2,600.00
1,190.50
1,409.50
264,377.49
225
2,600.00
1,184.19
1,415.81
262,961.68
226
2,600.00
1,177.85
1,422.15
261,539.53
227
2,600.00
1,171.48
1,428.52
260,111.01
228
2,600.00
1,165.08
1,434.92
258,676.09
229
2,600.00
1,158.65
1,441.35
257,234.74
230
2,600.00
1,152.20
1,447.80
255,786.94
231
2,600.00
1,145.71
1,454.29
254,332.65
232
2,600.00
1,139.20
1,460.80
252,871.85
233
2,600.00
1,132.66
1,467.34
251,404.50
234
2,600.00
1,126.08
1,473.92
249,930.59
235
2,600.00
1,119.48
1,480.52
248,450.07
236
2,600.00
1,112.85
1,487.15
246,962.92
237
2,600.00
1,106.19
1,493.81
245,469.11
238
2,600.00
1,099.50
1,500.50
243,968.60
239
2,600.00
1,092.78
1,507.22
242,461.38
240
2,600.00
1,086.02
1,513.98
240,947.40
241
2,600.00
1,079.24
1,520.76
239,426.65
242
2,600.00
1,072.43
1,527.57
237,899.08
243
2,600.00
1,065.59
1,534.41
236,364.67
244
2,600.00
1,058.72
1,541.28
234,823.38
245
2,600.00
1,051.81
1,548.19
233,275.20
246
2,600.00
1,044.88
1,555.12
231,720.08
247
2,600.00
1,037.91
1,562.09
230,157.99
248
2,600.00
1,030.92
1,569.08
228,588.91
249
2,600.00
1,023.89
1,576.11
227,012.79
250
2,600.00
1,016.83
1,583.17
225,429.62
251
2,600.00
1,009.74
1,590.26
223,839.36
252
2,600.00
1,002.61
1,597.39
222,241.97
253
2,600.00
995.46
1,604.54
220,637.43
254
2,600.00
988.27
1,611.73
219,025.70
255
2,600.00
981.05
1,618.95
217,406.76
256
2,600.00
973.80
1,626.20
215,780.56
257
2,600.00
966.52
1,633.48
214,147.07
258
2,600.00
959.20
1,640.80
212,506.27
259
2,600.00
951.85
1,648.15
210,858.12
260
2,600.00
944.47
1,655.53
209,202.59
261
2,600.00
937.05
1,662.95
207,539.65
262
2,600.00
929.60
1,670.40
205,869.25
263
2,600.00
922.12
1,677.88
204,191.37
264
2,600.00
914.61
1,685.39
202,505.98
265
2,600.00
907.06
1,692.94
200,813.04
266
2,600.00
899.48
1,700.52
199,112.51
267
2,600.00
891.86
1,708.14
197,404.37
268
2,600.00
884.21
1,715.79
195,688.58
269
2,600.00
876.52
1,723.48
193,965.10
270
2,600.00
868.80
1,731.20
192,233.90
271
2,600.00
861.05
1,738.95
190,494.95
272
2,600.00
853.26
1,746.74
188,748.21
273
2,600.00
845.43
1,754.57
186,993.64
274
2,600.00
837.58
1,762.42
185,231.22
275
2,600.00
829.68
1,770.32
183,460.90
276
2,600.00
821.75
1,778.25
181,682.65
277
2,600.00
813.79
1,786.21
179,896.44
278
2,600.00
805.79
1,794.21
178,102.23
279
2,600.00
797.75
1,802.25
176,299.98
280
2,600.00
789.68
1,810.32
174,489.65
281
2,600.00
781.57
1,818.43
172,671.22
282
2,600.00
773.42
1,826.58
170,844.64
283
2,600.00
765.24
1,834.76
169,009.89
284
2,600.00
757.02
1,842.98
167,166.91
285
2,600.00
748.77
1,851.23
165,315.68
286
2,600.00
740.48
1,859.52
163,456.15
287
2,600.00
732.15
1,867.85
161,588.30
288
2,600.00
723.78
1,876.22
159,712.08
289
2,600.00
715.38
1,884.62
157,827.46
290
2,600.00
706.94
1,893.06
155,934.40
291
2,600.00
698.46
1,901.54
154,032.85
292
2,600.00
689.94
1,910.06
152,122.79
293
2,600.00
681.38
1,918.62
150,204.17
294
2,600.00
672.79
1,927.21
148,276.96
295
2,600.00
664.16
1,935.84
146,341.12
296
2,600.00
655.49
1,944.51
144,396.61
297
2,600.00
646.78
1,953.22
142,443.38
298
2,600.00
638.03
1,961.97
140,481.41
299
2,600.00
629.24
1,970.76
138,510.65
300
2,600.00
620.41
1,979.59
136,531.06
301
2,600.00
611.55
1,988.45
134,542.61
302
2,600.00
602.64
1,997.36
132,545.25
303
2,600.00
593.69
2,006.31
130,538.94
304
2,600.00
584.71
2,015.29
128,523.64
305
2,600.00
575.68
2,024.32
126,499.32
306
2,600.00
566.61
2,033.39
124,465.94
307
2,600.00
557.50
2,042.50
122,423.44
308
2,600.00
548.35
2,051.65
120,371.79
309
2,600.00
539.17
2,060.83
118,310.96
310
2,600.00
529.93
2,070.07
116,240.89
311
2,600.00
520.66
2,079.34
114,161.56
312
2,600.00
511.35
2,088.65
112,072.90
313
2,600.00
501.99
2,098.01
109,974.90
314
2,600.00
492.60
2,107.40
107,867.49
315
2,600.00
483.16
2,116.84
105,750.65
316
2,600.00
473.67
2,126.33
103,624.32
317
2,600.00
464.15
2,135.85
101,488.48
318
2,600.00
454.58
2,145.42
99,343.06
319
2,600.00
444.97
2,155.03
97,188.03
320
2,600.00
435.32
2,164.68
95,023.35
321
2,600.00
425.63
2,174.37
92,848.98
322
2,600.00
415.89
2,184.11
90,664.87
323
2,600.00
406.10
2,193.90
88,470.97
324
2,600.00
396.28
2,203.72
86,267.25
325
2,600.00
386.41
2,213.59
84,053.65
326
2,600.00
376.49
2,223.51
81,830.14
327
2,600.00
366.53
2,233.47
79,596.67
328
2,600.00
356.53
2,243.47
77,353.20
329
2,600.00
346.48
2,253.52
75,099.68
330
2,600.00
336.38
2,263.62
72,836.06
331
2,600.00
326.24
2,273.76
70,562.31
332
2,600.00
316.06
2,283.94
68,278.37
333
2,600.00
305.83
2,294.17
65,984.20
334
2,600.00
295.55
2,304.45
63,679.75
335
2,600.00
285.23
2,314.77
61,364.98
336
2,600.00
274.86
2,325.14
59,039.85
337
2,600.00
264.45
2,335.55
56,704.30
338
2,600.00
253.99
2,346.01
54,358.28
339
2,600.00
243.48
2,356.52
52,001.76
340
2,600.00
232.92
2,367.08
49,634.69
341
2,600.00
222.32
2,377.68
47,257.01
342
2,600.00
211.67
2,388.33
44,868.68
343
2,600.00
200.97
2,399.03
42,469.66
344
2,600.00
190.23
2,409.77
40,059.89
345
2,600.00
179.43
2,420.57
37,639.32
346
2,600.00
168.59
2,431.41
35,207.91
347
2,600.00
157.70
2,442.30
32,765.62
348
2,600.00
146.76
2,453.24
30,312.38
349
2,600.00
135.77
2,464.23
27,848.15
350
2,600.00
124.74
2,475.26
25,372.89
351
2,600.00
113.65
2,486.35
22,886.54
352
2,600.00
102.51
2,497.49
20,389.05
353
2,600.00
91.33
2,508.67
17,880.38
354
2,600.00
80.09
2,519.91
15,360.47
355
2,600.00
68.80
2,531.20
12,829.27
356
2,600.00
57.46
2,542.54
10,286.73
357
2,600.00
46.08
2,553.92
7,732.81
358
2,600.00
34.64
2,565.36
5,167.44
359
2,600.00
23.15
2,576.85
2,590.59
360
2,602.19
11.60
2,590.59
0.00
Totals
936,002.19
471,692.19
464,310.00

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