Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 2,340.25  
 

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
2,340.25
1,708.88
631.38
468,088.63
2
2,340.25
1,706.57
633.68
467,454.95
3
2,340.25
1,704.26
635.99
466,818.96
4
2,340.25
1,701.94
638.31
466,180.66
5
2,340.25
1,699.62
640.63
465,540.02
6
2,340.25
1,697.28
642.97
464,897.05
7
2,340.25
1,694.94
645.31
464,251.74
8
2,340.25
1,692.58
647.67
463,604.08
9
2,340.25
1,690.22
650.03
462,954.05
10
2,340.25
1,687.85
652.40
462,301.65
11
2,340.25
1,685.47
654.78
461,646.88
12
2,340.25
1,683.09
657.16
460,989.71
13
2,340.25
1,680.69
659.56
460,330.16
14
2,340.25
1,678.29
661.96
459,668.19
15
2,340.25
1,675.87
664.38
459,003.82
16
2,340.25
1,673.45
666.80
458,337.02
17
2,340.25
1,671.02
669.23
457,667.79
18
2,340.25
1,668.58
671.67
456,996.12
19
2,340.25
1,666.13
674.12
456,322.00
20
2,340.25
1,663.67
676.58
455,645.42
21
2,340.25
1,661.21
679.04
454,966.38
22
2,340.25
1,658.73
681.52
454,284.86
23
2,340.25
1,656.25
684.00
453,600.86
24
2,340.25
1,653.75
686.50
452,914.36
25
2,340.25
1,651.25
689.00
452,225.36
26
2,340.25
1,648.74
691.51
451,533.85
27
2,340.25
1,646.22
694.03
450,839.82
28
2,340.25
1,643.69
696.56
450,143.26
29
2,340.25
1,641.15
699.10
449,444.15
30
2,340.25
1,638.60
701.65
448,742.50
31
2,340.25
1,636.04
704.21
448,038.29
32
2,340.25
1,633.47
706.78
447,331.51
33
2,340.25
1,630.90
709.35
446,622.16
34
2,340.25
1,628.31
711.94
445,910.22
35
2,340.25
1,625.71
714.54
445,195.69
36
2,340.25
1,623.11
717.14
444,478.54
37
2,340.25
1,620.49
719.76
443,758.79
38
2,340.25
1,617.87
722.38
443,036.41
39
2,340.25
1,615.24
725.01
442,311.40
40
2,340.25
1,612.59
727.66
441,583.74
41
2,340.25
1,609.94
730.31
440,853.43
42
2,340.25
1,607.28
732.97
440,120.46
43
2,340.25
1,604.61
735.64
439,384.81
44
2,340.25
1,601.92
738.33
438,646.49
45
2,340.25
1,599.23
741.02
437,905.47
46
2,340.25
1,596.53
743.72
437,161.75
47
2,340.25
1,593.82
746.43
436,415.32
48
2,340.25
1,591.10
749.15
435,666.17
49
2,340.25
1,588.37
751.88
434,914.28
50
2,340.25
1,585.62
754.63
434,159.66
51
2,340.25
1,582.87
757.38
433,402.28
52
2,340.25
1,580.11
760.14
432,642.14
53
2,340.25
1,577.34
762.91
431,879.24
54
2,340.25
1,574.56
765.69
431,113.55
55
2,340.25
1,571.77
768.48
430,345.06
56
2,340.25
1,568.97
771.28
429,573.78
57
2,340.25
1,566.15
774.10
428,799.68
58
2,340.25
1,563.33
776.92
428,022.77
59
2,340.25
1,560.50
779.75
427,243.02
60
2,340.25
1,557.66
782.59
426,460.42
61
2,340.25
1,554.80
785.45
425,674.98
62
2,340.25
1,551.94
788.31
424,886.67
63
2,340.25
1,549.07
791.18
424,095.48
64
2,340.25
1,546.18
794.07
423,301.41
65
2,340.25
1,543.29
796.96
422,504.45
66
2,340.25
1,540.38
799.87
421,704.58
67
2,340.25
1,537.46
802.79
420,901.80
68
2,340.25
1,534.54
805.71
420,096.08
69
2,340.25
1,531.60
808.65
419,287.43
70
2,340.25
1,528.65
811.60
418,475.84
71
2,340.25
1,525.69
814.56
417,661.28
72
2,340.25
1,522.72
817.53
416,843.75
73
2,340.25
1,519.74
820.51
416,023.25
74
2,340.25
1,516.75
823.50
415,199.75
75
2,340.25
1,513.75
826.50
414,373.25
76
2,340.25
1,510.74
829.51
413,543.73
77
2,340.25
1,507.71
832.54
412,711.19
78
2,340.25
1,504.68
835.57
411,875.62
79
2,340.25
1,501.63
838.62
411,037.00
80
2,340.25
1,498.57
841.68
410,195.32
81
2,340.25
1,495.50
844.75
409,350.58
82
2,340.25
1,492.42
847.83
408,502.75
83
2,340.25
1,489.33
850.92
407,651.83
84
2,340.25
1,486.23
854.02
406,797.81
85
2,340.25
1,483.12
857.13
405,940.68
86
2,340.25
1,479.99
860.26
405,080.42
87
2,340.25
1,476.86
863.39
404,217.03
88
2,340.25
1,473.71
866.54
403,350.49
89
2,340.25
1,470.55
869.70
402,480.78
90
2,340.25
1,467.38
872.87
401,607.91
91
2,340.25
1,464.20
876.05
400,731.86
92
2,340.25
1,461.00
879.25
399,852.61
93
2,340.25
1,457.80
882.45
398,970.16
94
2,340.25
1,454.58
885.67
398,084.48
95
2,340.25
1,451.35
888.90
397,195.58
96
2,340.25
1,448.11
892.14
396,303.44
97
2,340.25
1,444.86
895.39
395,408.05
98
2,340.25
1,441.59
898.66
394,509.39
99
2,340.25
1,438.32
901.93
393,607.46
100
2,340.25
1,435.03
905.22
392,702.23
101
2,340.25
1,431.73
908.52
391,793.71
102
2,340.25
1,428.41
911.84
390,881.88
103
2,340.25
1,425.09
915.16
389,966.72
104
2,340.25
1,421.75
918.50
389,048.22
105
2,340.25
1,418.40
921.85
388,126.37
106
2,340.25
1,415.04
925.21
387,201.17
107
2,340.25
1,411.67
928.58
386,272.59
108
2,340.25
1,408.29
931.96
385,340.62
109
2,340.25
1,404.89
935.36
384,405.26
110
2,340.25
1,401.48
938.77
383,466.49
111
2,340.25
1,398.05
942.20
382,524.29
112
2,340.25
1,394.62
945.63
381,578.66
113
2,340.25
1,391.17
949.08
380,629.59
114
2,340.25
1,387.71
952.54
379,677.05
115
2,340.25
1,384.24
956.01
378,721.04
116
2,340.25
1,380.75
959.50
377,761.54
117
2,340.25
1,377.26
962.99
376,798.55
118
2,340.25
1,373.74
966.51
375,832.04
119
2,340.25
1,370.22
970.03
374,862.01
120
2,340.25
1,366.68
973.57
373,888.45
121
2,340.25
1,363.13
977.12
372,911.33
122
2,340.25
1,359.57
980.68
371,930.66
123
2,340.25
1,356.00
984.25
370,946.40
124
2,340.25
1,352.41
987.84
369,958.56
125
2,340.25
1,348.81
991.44
368,967.12
126
2,340.25
1,345.19
995.06
367,972.06
127
2,340.25
1,341.56
998.69
366,973.38
128
2,340.25
1,337.92
1,002.33
365,971.05
129
2,340.25
1,334.27
1,005.98
364,965.07
130
2,340.25
1,330.60
1,009.65
363,955.42
131
2,340.25
1,326.92
1,013.33
362,942.09
132
2,340.25
1,323.23
1,017.02
361,925.07
133
2,340.25
1,319.52
1,020.73
360,904.34
134
2,340.25
1,315.80
1,024.45
359,879.88
135
2,340.25
1,312.06
1,028.19
358,851.70
136
2,340.25
1,308.31
1,031.94
357,819.76
137
2,340.25
1,304.55
1,035.70
356,784.06
138
2,340.25
1,300.78
1,039.47
355,744.59
139
2,340.25
1,296.99
1,043.26
354,701.32
140
2,340.25
1,293.18
1,047.07
353,654.25
141
2,340.25
1,289.36
1,050.89
352,603.37
142
2,340.25
1,285.53
1,054.72
351,548.65
143
2,340.25
1,281.69
1,058.56
350,490.09
144
2,340.25
1,277.83
1,062.42
349,427.67
145
2,340.25
1,273.96
1,066.29
348,361.37
146
2,340.25
1,270.07
1,070.18
347,291.19
147
2,340.25
1,266.17
1,074.08
346,217.11
148
2,340.25
1,262.25
1,078.00
345,139.10
149
2,340.25
1,258.32
1,081.93
344,057.17
150
2,340.25
1,254.38
1,085.87
342,971.30
151
2,340.25
1,250.42
1,089.83
341,881.47
152
2,340.25
1,246.44
1,093.81
340,787.66
153
2,340.25
1,242.46
1,097.79
339,689.86
154
2,340.25
1,238.45
1,101.80
338,588.07
155
2,340.25
1,234.44
1,105.81
337,482.25
156
2,340.25
1,230.40
1,109.85
336,372.41
157
2,340.25
1,226.36
1,113.89
335,258.51
158
2,340.25
1,222.30
1,117.95
334,140.56
159
2,340.25
1,218.22
1,122.03
333,018.53
160
2,340.25
1,214.13
1,126.12
331,892.41
161
2,340.25
1,210.02
1,130.23
330,762.19
162
2,340.25
1,205.90
1,134.35
329,627.84
163
2,340.25
1,201.77
1,138.48
328,489.36
164
2,340.25
1,197.62
1,142.63
327,346.73
165
2,340.25
1,193.45
1,146.80
326,199.93
166
2,340.25
1,189.27
1,150.98
325,048.95
167
2,340.25
1,185.07
1,155.18
323,893.77
168
2,340.25
1,180.86
1,159.39
322,734.38
169
2,340.25
1,176.64
1,163.61
321,570.77
170
2,340.25
1,172.39
1,167.86
320,402.91
171
2,340.25
1,168.14
1,172.11
319,230.80
172
2,340.25
1,163.86
1,176.39
318,054.41
173
2,340.25
1,159.57
1,180.68
316,873.73
174
2,340.25
1,155.27
1,184.98
315,688.75
175
2,340.25
1,150.95
1,189.30
314,499.45
176
2,340.25
1,146.61
1,193.64
313,305.81
177
2,340.25
1,142.26
1,197.99
312,107.83
178
2,340.25
1,137.89
1,202.36
310,905.47
179
2,340.25
1,133.51
1,206.74
309,698.73
180
2,340.25
1,129.11
1,211.14
308,487.59
181
2,340.25
1,124.69
1,215.56
307,272.03
182
2,340.25
1,120.26
1,219.99
306,052.05
183
2,340.25
1,115.81
1,224.44
304,827.61
184
2,340.25
1,111.35
1,228.90
303,598.71
185
2,340.25
1,106.87
1,233.38
302,365.33
186
2,340.25
1,102.37
1,237.88
301,127.45
187
2,340.25
1,097.86
1,242.39
299,885.06
188
2,340.25
1,093.33
1,246.92
298,638.15
189
2,340.25
1,088.78
1,251.47
297,386.68
190
2,340.25
1,084.22
1,256.03
296,130.65
191
2,340.25
1,079.64
1,260.61
294,870.05
192
2,340.25
1,075.05
1,265.20
293,604.84
193
2,340.25
1,070.43
1,269.82
292,335.03
194
2,340.25
1,065.80
1,274.45
291,060.58
195
2,340.25
1,061.16
1,279.09
289,781.49
196
2,340.25
1,056.50
1,283.75
288,497.74
197
2,340.25
1,051.81
1,288.44
287,209.30
198
2,340.25
1,047.12
1,293.13
285,916.17
199
2,340.25
1,042.40
1,297.85
284,618.32
200
2,340.25
1,037.67
1,302.58
283,315.74
201
2,340.25
1,032.92
1,307.33
282,008.41
202
2,340.25
1,028.16
1,312.09
280,696.32
203
2,340.25
1,023.37
1,316.88
279,379.44
204
2,340.25
1,018.57
1,321.68
278,057.76
205
2,340.25
1,013.75
1,326.50
276,731.26
206
2,340.25
1,008.92
1,331.33
275,399.93
207
2,340.25
1,004.06
1,336.19
274,063.74
208
2,340.25
999.19
1,341.06
272,722.68
209
2,340.25
994.30
1,345.95
271,376.73
210
2,340.25
989.39
1,350.86
270,025.88
211
2,340.25
984.47
1,355.78
268,670.10
212
2,340.25
979.53
1,360.72
267,309.37
213
2,340.25
974.57
1,365.68
265,943.69
214
2,340.25
969.59
1,370.66
264,573.03
215
2,340.25
964.59
1,375.66
263,197.37
216
2,340.25
959.57
1,380.68
261,816.69
217
2,340.25
954.54
1,385.71
260,430.98
218
2,340.25
949.49
1,390.76
259,040.22
219
2,340.25
944.42
1,395.83
257,644.38
220
2,340.25
939.33
1,400.92
256,243.46
221
2,340.25
934.22
1,406.03
254,837.43
222
2,340.25
929.09
1,411.16
253,426.28
223
2,340.25
923.95
1,416.30
252,009.98
224
2,340.25
918.79
1,421.46
250,588.52
225
2,340.25
913.60
1,426.65
249,161.87
226
2,340.25
908.40
1,431.85
247,730.02
227
2,340.25
903.18
1,437.07
246,292.95
228
2,340.25
897.94
1,442.31
244,850.65
229
2,340.25
892.68
1,447.57
243,403.08
230
2,340.25
887.41
1,452.84
241,950.24
231
2,340.25
882.11
1,458.14
240,492.10
232
2,340.25
876.79
1,463.46
239,028.64
233
2,340.25
871.46
1,468.79
237,559.85
234
2,340.25
866.10
1,474.15
236,085.71
235
2,340.25
860.73
1,479.52
234,606.18
236
2,340.25
855.34
1,484.91
233,121.27
237
2,340.25
849.92
1,490.33
231,630.94
238
2,340.25
844.49
1,495.76
230,135.18
239
2,340.25
839.03
1,501.22
228,633.96
240
2,340.25
833.56
1,506.69
227,127.27
241
2,340.25
828.07
1,512.18
225,615.09
242
2,340.25
822.56
1,517.69
224,097.40
243
2,340.25
817.02
1,523.23
222,574.17
244
2,340.25
811.47
1,528.78
221,045.39
245
2,340.25
805.89
1,534.36
219,511.03
246
2,340.25
800.30
1,539.95
217,971.08
247
2,340.25
794.69
1,545.56
216,425.52
248
2,340.25
789.05
1,551.20
214,874.32
249
2,340.25
783.40
1,556.85
213,317.47
250
2,340.25
777.72
1,562.53
211,754.94
251
2,340.25
772.02
1,568.23
210,186.71
252
2,340.25
766.31
1,573.94
208,612.77
253
2,340.25
760.57
1,579.68
207,033.08
254
2,340.25
754.81
1,585.44
205,447.64
255
2,340.25
749.03
1,591.22
203,856.42
256
2,340.25
743.23
1,597.02
202,259.40
257
2,340.25
737.40
1,602.85
200,656.55
258
2,340.25
731.56
1,608.69
199,047.86
259
2,340.25
725.70
1,614.55
197,433.31
260
2,340.25
719.81
1,620.44
195,812.86
261
2,340.25
713.90
1,626.35
194,186.52
262
2,340.25
707.97
1,632.28
192,554.24
263
2,340.25
702.02
1,638.23
190,916.01
264
2,340.25
696.05
1,644.20
189,271.81
265
2,340.25
690.05
1,650.20
187,621.61
266
2,340.25
684.04
1,656.21
185,965.40
267
2,340.25
678.00
1,662.25
184,303.14
268
2,340.25
671.94
1,668.31
182,634.83
269
2,340.25
665.86
1,674.39
180,960.44
270
2,340.25
659.75
1,680.50
179,279.94
271
2,340.25
653.62
1,686.63
177,593.32
272
2,340.25
647.48
1,692.77
175,900.54
273
2,340.25
641.30
1,698.95
174,201.60
274
2,340.25
635.11
1,705.14
172,496.46
275
2,340.25
628.89
1,711.36
170,785.10
276
2,340.25
622.65
1,717.60
169,067.50
277
2,340.25
616.39
1,723.86
167,343.64
278
2,340.25
610.11
1,730.14
165,613.50
279
2,340.25
603.80
1,736.45
163,877.05
280
2,340.25
597.47
1,742.78
162,134.27
281
2,340.25
591.11
1,749.14
160,385.13
282
2,340.25
584.74
1,755.51
158,629.62
283
2,340.25
578.34
1,761.91
156,867.71
284
2,340.25
571.91
1,768.34
155,099.37
285
2,340.25
565.47
1,774.78
153,324.59
286
2,340.25
559.00
1,781.25
151,543.33
287
2,340.25
552.50
1,787.75
149,755.59
288
2,340.25
545.98
1,794.27
147,961.32
289
2,340.25
539.44
1,800.81
146,160.51
290
2,340.25
532.88
1,807.37
144,353.14
291
2,340.25
526.29
1,813.96
142,539.18
292
2,340.25
519.67
1,820.58
140,718.60
293
2,340.25
513.04
1,827.21
138,891.39
294
2,340.25
506.37
1,833.88
137,057.51
295
2,340.25
499.69
1,840.56
135,216.95
296
2,340.25
492.98
1,847.27
133,369.68
297
2,340.25
486.24
1,854.01
131,515.67
298
2,340.25
479.48
1,860.77
129,654.91
299
2,340.25
472.70
1,867.55
127,787.36
300
2,340.25
465.89
1,874.36
125,913.00
301
2,340.25
459.06
1,881.19
124,031.81
302
2,340.25
452.20
1,888.05
122,143.76
303
2,340.25
445.32
1,894.93
120,248.82
304
2,340.25
438.41
1,901.84
118,346.98
305
2,340.25
431.47
1,908.78
116,438.20
306
2,340.25
424.51
1,915.74
114,522.47
307
2,340.25
417.53
1,922.72
112,599.75
308
2,340.25
410.52
1,929.73
110,670.02
309
2,340.25
403.48
1,936.77
108,733.25
310
2,340.25
396.42
1,943.83
106,789.42
311
2,340.25
389.34
1,950.91
104,838.51
312
2,340.25
382.22
1,958.03
102,880.48
313
2,340.25
375.09
1,965.16
100,915.32
314
2,340.25
367.92
1,972.33
98,942.99
315
2,340.25
360.73
1,979.52
96,963.47
316
2,340.25
353.51
1,986.74
94,976.73
317
2,340.25
346.27
1,993.98
92,982.75
318
2,340.25
339.00
2,001.25
90,981.50
319
2,340.25
331.70
2,008.55
88,972.95
320
2,340.25
324.38
2,015.87
86,957.09
321
2,340.25
317.03
2,023.22
84,933.87
322
2,340.25
309.65
2,030.60
82,903.27
323
2,340.25
302.25
2,038.00
80,865.27
324
2,340.25
294.82
2,045.43
78,819.84
325
2,340.25
287.36
2,052.89
76,766.96
326
2,340.25
279.88
2,060.37
74,706.59
327
2,340.25
272.37
2,067.88
72,638.71
328
2,340.25
264.83
2,075.42
70,563.28
329
2,340.25
257.26
2,082.99
68,480.30
330
2,340.25
249.67
2,090.58
66,389.71
331
2,340.25
242.05
2,098.20
64,291.51
332
2,340.25
234.40
2,105.85
62,185.66
333
2,340.25
226.72
2,113.53
60,072.12
334
2,340.25
219.01
2,121.24
57,950.89
335
2,340.25
211.28
2,128.97
55,821.92
336
2,340.25
203.52
2,136.73
53,685.18
337
2,340.25
195.73
2,144.52
51,540.66
338
2,340.25
187.91
2,152.34
49,388.32
339
2,340.25
180.06
2,160.19
47,228.13
340
2,340.25
172.19
2,168.06
45,060.07
341
2,340.25
164.28
2,175.97
42,884.10
342
2,340.25
156.35
2,183.90
40,700.20
343
2,340.25
148.39
2,191.86
38,508.33
344
2,340.25
140.39
2,199.86
36,308.48
345
2,340.25
132.37
2,207.88
34,100.60
346
2,340.25
124.33
2,215.92
31,884.68
347
2,340.25
116.25
2,224.00
29,660.67
348
2,340.25
108.14
2,232.11
27,428.56
349
2,340.25
100.00
2,240.25
25,188.31
350
2,340.25
91.83
2,248.42
22,939.89
351
2,340.25
83.64
2,256.61
20,683.28
352
2,340.25
75.41
2,264.84
18,418.44
353
2,340.25
67.15
2,273.10
16,145.34
354
2,340.25
58.86
2,281.39
13,863.95
355
2,340.25
50.55
2,289.70
11,574.25
356
2,340.25
42.20
2,298.05
9,276.19
357
2,340.25
33.82
2,306.43
6,969.76
358
2,340.25
25.41
2,314.84
4,654.92
359
2,340.25
16.97
2,323.28
2,331.65
360
2,340.15
8.50
2,331.65
0.00
Totals
842,489.90
373,769.90
468,720.00

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