Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 2,341.50  
 

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
2,341.50
1,607.93
733.57
497,206.43
2
2,341.50
1,605.56
735.94
496,470.49
3
2,341.50
1,603.19
738.31
495,732.18
4
2,341.50
1,600.80
740.70
494,991.48
5
2,341.50
1,598.41
743.09
494,248.39
6
2,341.50
1,596.01
745.49
493,502.90
7
2,341.50
1,593.60
747.90
492,755.01
8
2,341.50
1,591.19
750.31
492,004.69
9
2,341.50
1,588.77
752.73
491,251.96
10
2,341.50
1,586.33
755.17
490,496.79
11
2,341.50
1,583.90
757.60
489,739.19
12
2,341.50
1,581.45
760.05
488,979.14
13
2,341.50
1,579.00
762.50
488,216.63
14
2,341.50
1,576.53
764.97
487,451.67
15
2,341.50
1,574.06
767.44
486,684.23
16
2,341.50
1,571.58
769.92
485,914.31
17
2,341.50
1,569.10
772.40
485,141.91
18
2,341.50
1,566.60
774.90
484,367.02
19
2,341.50
1,564.10
777.40
483,589.62
20
2,341.50
1,561.59
779.91
482,809.71
21
2,341.50
1,559.07
782.43
482,027.28
22
2,341.50
1,556.55
784.95
481,242.33
23
2,341.50
1,554.01
787.49
480,454.84
24
2,341.50
1,551.47
790.03
479,664.81
25
2,341.50
1,548.92
792.58
478,872.23
26
2,341.50
1,546.36
795.14
478,077.08
27
2,341.50
1,543.79
797.71
477,279.38
28
2,341.50
1,541.21
800.29
476,479.09
29
2,341.50
1,538.63
802.87
475,676.22
30
2,341.50
1,536.04
805.46
474,870.76
31
2,341.50
1,533.44
808.06
474,062.69
32
2,341.50
1,530.83
810.67
473,252.02
33
2,341.50
1,528.21
813.29
472,438.73
34
2,341.50
1,525.58
815.92
471,622.82
35
2,341.50
1,522.95
818.55
470,804.26
36
2,341.50
1,520.31
821.19
469,983.07
37
2,341.50
1,517.65
823.85
469,159.22
38
2,341.50
1,514.99
826.51
468,332.72
39
2,341.50
1,512.32
829.18
467,503.54
40
2,341.50
1,509.65
831.85
466,671.69
41
2,341.50
1,506.96
834.54
465,837.15
42
2,341.50
1,504.27
837.23
464,999.91
43
2,341.50
1,501.56
839.94
464,159.98
44
2,341.50
1,498.85
842.65
463,317.33
45
2,341.50
1,496.13
845.37
462,471.96
46
2,341.50
1,493.40
848.10
461,623.85
47
2,341.50
1,490.66
850.84
460,773.01
48
2,341.50
1,487.91
853.59
459,919.43
49
2,341.50
1,485.16
856.34
459,063.08
50
2,341.50
1,482.39
859.11
458,203.98
51
2,341.50
1,479.62
861.88
457,342.09
52
2,341.50
1,476.83
864.67
456,477.43
53
2,341.50
1,474.04
867.46
455,609.97
54
2,341.50
1,471.24
870.26
454,739.71
55
2,341.50
1,468.43
873.07
453,866.64
56
2,341.50
1,465.61
875.89
452,990.75
57
2,341.50
1,462.78
878.72
452,112.03
58
2,341.50
1,459.95
881.55
451,230.48
59
2,341.50
1,457.10
884.40
450,346.08
60
2,341.50
1,454.24
887.26
449,458.82
61
2,341.50
1,451.38
890.12
448,568.70
62
2,341.50
1,448.50
893.00
447,675.70
63
2,341.50
1,445.62
895.88
446,779.82
64
2,341.50
1,442.73
898.77
445,881.04
65
2,341.50
1,439.82
901.68
444,979.37
66
2,341.50
1,436.91
904.59
444,074.78
67
2,341.50
1,433.99
907.51
443,167.27
68
2,341.50
1,431.06
910.44
442,256.83
69
2,341.50
1,428.12
913.38
441,343.45
70
2,341.50
1,425.17
916.33
440,427.13
71
2,341.50
1,422.21
919.29
439,507.84
72
2,341.50
1,419.24
922.26
438,585.58
73
2,341.50
1,416.27
925.23
437,660.35
74
2,341.50
1,413.28
928.22
436,732.13
75
2,341.50
1,410.28
931.22
435,800.91
76
2,341.50
1,407.27
934.23
434,866.68
77
2,341.50
1,404.26
937.24
433,929.44
78
2,341.50
1,401.23
940.27
432,989.17
79
2,341.50
1,398.19
943.31
432,045.86
80
2,341.50
1,395.15
946.35
431,099.51
81
2,341.50
1,392.09
949.41
430,150.10
82
2,341.50
1,389.03
952.47
429,197.63
83
2,341.50
1,385.95
955.55
428,242.08
84
2,341.50
1,382.87
958.63
427,283.45
85
2,341.50
1,379.77
961.73
426,321.72
86
2,341.50
1,376.66
964.84
425,356.88
87
2,341.50
1,373.55
967.95
424,388.93
88
2,341.50
1,370.42
971.08
423,417.85
89
2,341.50
1,367.29
974.21
422,443.64
90
2,341.50
1,364.14
977.36
421,466.28
91
2,341.50
1,360.98
980.52
420,485.76
92
2,341.50
1,357.82
983.68
419,502.08
93
2,341.50
1,354.64
986.86
418,515.22
94
2,341.50
1,351.46
990.04
417,525.18
95
2,341.50
1,348.26
993.24
416,531.94
96
2,341.50
1,345.05
996.45
415,535.49
97
2,341.50
1,341.83
999.67
414,535.82
98
2,341.50
1,338.61
1,002.89
413,532.93
99
2,341.50
1,335.37
1,006.13
412,526.79
100
2,341.50
1,332.12
1,009.38
411,517.41
101
2,341.50
1,328.86
1,012.64
410,504.77
102
2,341.50
1,325.59
1,015.91
409,488.86
103
2,341.50
1,322.31
1,019.19
408,469.67
104
2,341.50
1,319.02
1,022.48
407,447.18
105
2,341.50
1,315.71
1,025.79
406,421.40
106
2,341.50
1,312.40
1,029.10
405,392.30
107
2,341.50
1,309.08
1,032.42
404,359.88
108
2,341.50
1,305.75
1,035.75
403,324.12
109
2,341.50
1,302.40
1,039.10
402,285.03
110
2,341.50
1,299.05
1,042.45
401,242.57
111
2,341.50
1,295.68
1,045.82
400,196.75
112
2,341.50
1,292.30
1,049.20
399,147.55
113
2,341.50
1,288.91
1,052.59
398,094.97
114
2,341.50
1,285.51
1,055.99
397,038.98
115
2,341.50
1,282.11
1,059.39
395,979.59
116
2,341.50
1,278.68
1,062.82
394,916.77
117
2,341.50
1,275.25
1,066.25
393,850.52
118
2,341.50
1,271.81
1,069.69
392,780.83
119
2,341.50
1,268.35
1,073.15
391,707.69
120
2,341.50
1,264.89
1,076.61
390,631.08
121
2,341.50
1,261.41
1,080.09
389,550.99
122
2,341.50
1,257.93
1,083.57
388,467.41
123
2,341.50
1,254.43
1,087.07
387,380.34
124
2,341.50
1,250.92
1,090.58
386,289.75
125
2,341.50
1,247.39
1,094.11
385,195.65
126
2,341.50
1,243.86
1,097.64
384,098.01
127
2,341.50
1,240.32
1,101.18
382,996.83
128
2,341.50
1,236.76
1,104.74
381,892.09
129
2,341.50
1,233.19
1,108.31
380,783.78
130
2,341.50
1,229.61
1,111.89
379,671.89
131
2,341.50
1,226.02
1,115.48
378,556.42
132
2,341.50
1,222.42
1,119.08
377,437.34
133
2,341.50
1,218.81
1,122.69
376,314.65
134
2,341.50
1,215.18
1,126.32
375,188.33
135
2,341.50
1,211.55
1,129.95
374,058.38
136
2,341.50
1,207.90
1,133.60
372,924.77
137
2,341.50
1,204.24
1,137.26
371,787.51
138
2,341.50
1,200.56
1,140.94
370,646.57
139
2,341.50
1,196.88
1,144.62
369,501.95
140
2,341.50
1,193.18
1,148.32
368,353.64
141
2,341.50
1,189.48
1,152.02
367,201.61
142
2,341.50
1,185.76
1,155.74
366,045.87
143
2,341.50
1,182.02
1,159.48
364,886.39
144
2,341.50
1,178.28
1,163.22
363,723.17
145
2,341.50
1,174.52
1,166.98
362,556.19
146
2,341.50
1,170.75
1,170.75
361,385.45
147
2,341.50
1,166.97
1,174.53
360,210.92
148
2,341.50
1,163.18
1,178.32
359,032.60
149
2,341.50
1,159.38
1,182.12
357,850.48
150
2,341.50
1,155.56
1,185.94
356,664.54
151
2,341.50
1,151.73
1,189.77
355,474.76
152
2,341.50
1,147.89
1,193.61
354,281.15
153
2,341.50
1,144.03
1,197.47
353,083.68
154
2,341.50
1,140.17
1,201.33
351,882.35
155
2,341.50
1,136.29
1,205.21
350,677.14
156
2,341.50
1,132.39
1,209.11
349,468.03
157
2,341.50
1,128.49
1,213.01
348,255.02
158
2,341.50
1,124.57
1,216.93
347,038.10
159
2,341.50
1,120.64
1,220.86
345,817.24
160
2,341.50
1,116.70
1,224.80
344,592.44
161
2,341.50
1,112.75
1,228.75
343,363.69
162
2,341.50
1,108.78
1,232.72
342,130.97
163
2,341.50
1,104.80
1,236.70
340,894.27
164
2,341.50
1,100.80
1,240.70
339,653.57
165
2,341.50
1,096.80
1,244.70
338,408.87
166
2,341.50
1,092.78
1,248.72
337,160.15
167
2,341.50
1,088.75
1,252.75
335,907.39
168
2,341.50
1,084.70
1,256.80
334,650.59
169
2,341.50
1,080.64
1,260.86
333,389.74
170
2,341.50
1,076.57
1,264.93
332,124.81
171
2,341.50
1,072.49
1,269.01
330,855.79
172
2,341.50
1,068.39
1,273.11
329,582.68
173
2,341.50
1,064.28
1,277.22
328,305.46
174
2,341.50
1,060.15
1,281.35
327,024.11
175
2,341.50
1,056.02
1,285.48
325,738.63
176
2,341.50
1,051.86
1,289.64
324,448.99
177
2,341.50
1,047.70
1,293.80
323,155.19
178
2,341.50
1,043.52
1,297.98
321,857.21
179
2,341.50
1,039.33
1,302.17
320,555.04
180
2,341.50
1,035.13
1,306.37
319,248.67
181
2,341.50
1,030.91
1,310.59
317,938.08
182
2,341.50
1,026.68
1,314.82
316,623.25
183
2,341.50
1,022.43
1,319.07
315,304.18
184
2,341.50
1,018.17
1,323.33
313,980.85
185
2,341.50
1,013.90
1,327.60
312,653.25
186
2,341.50
1,009.61
1,331.89
311,321.36
187
2,341.50
1,005.31
1,336.19
309,985.17
188
2,341.50
1,000.99
1,340.51
308,644.66
189
2,341.50
996.67
1,344.83
307,299.82
190
2,341.50
992.32
1,349.18
305,950.65
191
2,341.50
987.97
1,353.53
304,597.11
192
2,341.50
983.59
1,357.91
303,239.21
193
2,341.50
979.21
1,362.29
301,876.92
194
2,341.50
974.81
1,366.69
300,510.23
195
2,341.50
970.40
1,371.10
299,139.13
196
2,341.50
965.97
1,375.53
297,763.60
197
2,341.50
961.53
1,379.97
296,383.62
198
2,341.50
957.07
1,384.43
294,999.20
199
2,341.50
952.60
1,388.90
293,610.30
200
2,341.50
948.12
1,393.38
292,216.91
201
2,341.50
943.62
1,397.88
290,819.03
202
2,341.50
939.10
1,402.40
289,416.63
203
2,341.50
934.57
1,406.93
288,009.71
204
2,341.50
930.03
1,411.47
286,598.24
205
2,341.50
925.47
1,416.03
285,182.21
206
2,341.50
920.90
1,420.60
283,761.61
207
2,341.50
916.31
1,425.19
282,336.43
208
2,341.50
911.71
1,429.79
280,906.64
209
2,341.50
907.09
1,434.41
279,472.23
210
2,341.50
902.46
1,439.04
278,033.20
211
2,341.50
897.82
1,443.68
276,589.51
212
2,341.50
893.15
1,448.35
275,141.17
213
2,341.50
888.48
1,453.02
273,688.14
214
2,341.50
883.78
1,457.72
272,230.43
215
2,341.50
879.08
1,462.42
270,768.00
216
2,341.50
874.36
1,467.14
269,300.86
217
2,341.50
869.62
1,471.88
267,828.98
218
2,341.50
864.86
1,476.64
266,352.34
219
2,341.50
860.10
1,481.40
264,870.94
220
2,341.50
855.31
1,486.19
263,384.75
221
2,341.50
850.51
1,490.99
261,893.76
222
2,341.50
845.70
1,495.80
260,397.96
223
2,341.50
840.87
1,500.63
258,897.33
224
2,341.50
836.02
1,505.48
257,391.85
225
2,341.50
831.16
1,510.34
255,881.51
226
2,341.50
826.28
1,515.22
254,366.30
227
2,341.50
821.39
1,520.11
252,846.19
228
2,341.50
816.48
1,525.02
251,321.17
229
2,341.50
811.56
1,529.94
249,791.23
230
2,341.50
806.62
1,534.88
248,256.35
231
2,341.50
801.66
1,539.84
246,716.51
232
2,341.50
796.69
1,544.81
245,171.70
233
2,341.50
791.70
1,549.80
243,621.90
234
2,341.50
786.70
1,554.80
242,067.09
235
2,341.50
781.67
1,559.83
240,507.27
236
2,341.50
776.64
1,564.86
238,942.41
237
2,341.50
771.58
1,569.92
237,372.49
238
2,341.50
766.52
1,574.98
235,797.51
239
2,341.50
761.43
1,580.07
234,217.44
240
2,341.50
756.33
1,585.17
232,632.26
241
2,341.50
751.21
1,590.29
231,041.97
242
2,341.50
746.07
1,595.43
229,446.54
243
2,341.50
740.92
1,600.58
227,845.97
244
2,341.50
735.75
1,605.75
226,240.22
245
2,341.50
730.57
1,610.93
224,629.29
246
2,341.50
725.37
1,616.13
223,013.15
247
2,341.50
720.15
1,621.35
221,391.80
248
2,341.50
714.91
1,626.59
219,765.21
249
2,341.50
709.66
1,631.84
218,133.37
250
2,341.50
704.39
1,637.11
216,496.26
251
2,341.50
699.10
1,642.40
214,853.86
252
2,341.50
693.80
1,647.70
213,206.16
253
2,341.50
688.48
1,653.02
211,553.14
254
2,341.50
683.14
1,658.36
209,894.78
255
2,341.50
677.79
1,663.71
208,231.06
256
2,341.50
672.41
1,669.09
206,561.97
257
2,341.50
667.02
1,674.48
204,887.50
258
2,341.50
661.62
1,679.88
203,207.61
259
2,341.50
656.19
1,685.31
201,522.30
260
2,341.50
650.75
1,690.75
199,831.55
261
2,341.50
645.29
1,696.21
198,135.34
262
2,341.50
639.81
1,701.69
196,433.65
263
2,341.50
634.32
1,707.18
194,726.47
264
2,341.50
628.80
1,712.70
193,013.78
265
2,341.50
623.27
1,718.23
191,295.55
266
2,341.50
617.73
1,723.77
189,571.77
267
2,341.50
612.16
1,729.34
187,842.43
268
2,341.50
606.57
1,734.93
186,107.51
269
2,341.50
600.97
1,740.53
184,366.98
270
2,341.50
595.35
1,746.15
182,620.83
271
2,341.50
589.71
1,751.79
180,869.04
272
2,341.50
584.06
1,757.44
179,111.60
273
2,341.50
578.38
1,763.12
177,348.48
274
2,341.50
572.69
1,768.81
175,579.67
275
2,341.50
566.98
1,774.52
173,805.15
276
2,341.50
561.25
1,780.25
172,024.89
277
2,341.50
555.50
1,786.00
170,238.89
278
2,341.50
549.73
1,791.77
168,447.12
279
2,341.50
543.94
1,797.56
166,649.56
280
2,341.50
538.14
1,803.36
164,846.20
281
2,341.50
532.32
1,809.18
163,037.02
282
2,341.50
526.47
1,815.03
161,221.99
283
2,341.50
520.61
1,820.89
159,401.10
284
2,341.50
514.73
1,826.77
157,574.34
285
2,341.50
508.83
1,832.67
155,741.67
286
2,341.50
502.92
1,838.58
153,903.09
287
2,341.50
496.98
1,844.52
152,058.57
288
2,341.50
491.02
1,850.48
150,208.09
289
2,341.50
485.05
1,856.45
148,351.63
290
2,341.50
479.05
1,862.45
146,489.19
291
2,341.50
473.04
1,868.46
144,620.72
292
2,341.50
467.00
1,874.50
142,746.23
293
2,341.50
460.95
1,880.55
140,865.68
294
2,341.50
454.88
1,886.62
138,979.06
295
2,341.50
448.79
1,892.71
137,086.35
296
2,341.50
442.67
1,898.83
135,187.52
297
2,341.50
436.54
1,904.96
133,282.56
298
2,341.50
430.39
1,911.11
131,371.46
299
2,341.50
424.22
1,917.28
129,454.18
300
2,341.50
418.03
1,923.47
127,530.70
301
2,341.50
411.82
1,929.68
125,601.02
302
2,341.50
405.59
1,935.91
123,665.11
303
2,341.50
399.34
1,942.16
121,722.94
304
2,341.50
393.06
1,948.44
119,774.51
305
2,341.50
386.77
1,954.73
117,819.78
306
2,341.50
380.46
1,961.04
115,858.74
307
2,341.50
374.13
1,967.37
113,891.37
308
2,341.50
367.77
1,973.73
111,917.64
309
2,341.50
361.40
1,980.10
109,937.54
310
2,341.50
355.01
1,986.49
107,951.05
311
2,341.50
348.59
1,992.91
105,958.14
312
2,341.50
342.16
1,999.34
103,958.80
313
2,341.50
335.70
2,005.80
101,953.00
314
2,341.50
329.22
2,012.28
99,940.72
315
2,341.50
322.73
2,018.77
97,921.95
316
2,341.50
316.21
2,025.29
95,896.65
317
2,341.50
309.67
2,031.83
93,864.82
318
2,341.50
303.11
2,038.39
91,826.42
319
2,341.50
296.52
2,044.98
89,781.45
320
2,341.50
289.92
2,051.58
87,729.87
321
2,341.50
283.29
2,058.21
85,671.66
322
2,341.50
276.65
2,064.85
83,606.81
323
2,341.50
269.98
2,071.52
81,535.29
324
2,341.50
263.29
2,078.21
79,457.08
325
2,341.50
256.58
2,084.92
77,372.16
326
2,341.50
249.85
2,091.65
75,280.51
327
2,341.50
243.09
2,098.41
73,182.10
328
2,341.50
236.32
2,105.18
71,076.92
329
2,341.50
229.52
2,111.98
68,964.94
330
2,341.50
222.70
2,118.80
66,846.14
331
2,341.50
215.86
2,125.64
64,720.49
332
2,341.50
208.99
2,132.51
62,587.99
333
2,341.50
202.11
2,139.39
60,448.59
334
2,341.50
195.20
2,146.30
58,302.29
335
2,341.50
188.27
2,153.23
56,149.06
336
2,341.50
181.31
2,160.19
53,988.87
337
2,341.50
174.34
2,167.16
51,821.71
338
2,341.50
167.34
2,174.16
49,647.55
339
2,341.50
160.32
2,181.18
47,466.37
340
2,341.50
153.28
2,188.22
45,278.15
341
2,341.50
146.21
2,195.29
43,082.86
342
2,341.50
139.12
2,202.38
40,880.48
343
2,341.50
132.01
2,209.49
38,670.99
344
2,341.50
124.88
2,216.62
36,454.37
345
2,341.50
117.72
2,223.78
34,230.59
346
2,341.50
110.54
2,230.96
31,999.62
347
2,341.50
103.33
2,238.17
29,761.45
348
2,341.50
96.10
2,245.40
27,516.06
349
2,341.50
88.85
2,252.65
25,263.41
350
2,341.50
81.58
2,259.92
23,003.49
351
2,341.50
74.28
2,267.22
20,736.27
352
2,341.50
66.96
2,274.54
18,461.74
353
2,341.50
59.62
2,281.88
16,179.85
354
2,341.50
52.25
2,289.25
13,890.60
355
2,341.50
44.86
2,296.64
11,593.95
356
2,341.50
37.44
2,304.06
9,289.89
357
2,341.50
30.00
2,311.50
6,978.39
358
2,341.50
22.53
2,318.97
4,659.43
359
2,341.50
15.05
2,326.45
2,332.97
360
2,340.51
7.53
2,332.97
0.00
Totals
842,939.01
344,999.01
497,940.00

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