Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 2,375.00  
 

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
2,375.00
1,542.63
832.38
528,067.63
2
2,375.00
1,540.20
834.80
527,232.82
3
2,375.00
1,537.76
837.24
526,395.58
4
2,375.00
1,535.32
839.68
525,555.91
5
2,375.00
1,532.87
842.13
524,713.78
6
2,375.00
1,530.42
844.58
523,869.19
7
2,375.00
1,527.95
847.05
523,022.14
8
2,375.00
1,525.48
849.52
522,172.62
9
2,375.00
1,523.00
852.00
521,320.63
10
2,375.00
1,520.52
854.48
520,466.15
11
2,375.00
1,518.03
856.97
519,609.17
12
2,375.00
1,515.53
859.47
518,749.70
13
2,375.00
1,513.02
861.98
517,887.72
14
2,375.00
1,510.51
864.49
517,023.23
15
2,375.00
1,507.98
867.02
516,156.21
16
2,375.00
1,505.46
869.54
515,286.67
17
2,375.00
1,502.92
872.08
514,414.58
18
2,375.00
1,500.38
874.62
513,539.96
19
2,375.00
1,497.82
877.18
512,662.79
20
2,375.00
1,495.27
879.73
511,783.05
21
2,375.00
1,492.70
882.30
510,900.75
22
2,375.00
1,490.13
884.87
510,015.88
23
2,375.00
1,487.55
887.45
509,128.43
24
2,375.00
1,484.96
890.04
508,238.38
25
2,375.00
1,482.36
892.64
507,345.75
26
2,375.00
1,479.76
895.24
506,450.50
27
2,375.00
1,477.15
897.85
505,552.65
28
2,375.00
1,474.53
900.47
504,652.18
29
2,375.00
1,471.90
903.10
503,749.08
30
2,375.00
1,469.27
905.73
502,843.35
31
2,375.00
1,466.63
908.37
501,934.98
32
2,375.00
1,463.98
911.02
501,023.95
33
2,375.00
1,461.32
913.68
500,110.27
34
2,375.00
1,458.65
916.35
499,193.93
35
2,375.00
1,455.98
919.02
498,274.91
36
2,375.00
1,453.30
921.70
497,353.21
37
2,375.00
1,450.61
924.39
496,428.83
38
2,375.00
1,447.92
927.08
495,501.74
39
2,375.00
1,445.21
929.79
494,571.96
40
2,375.00
1,442.50
932.50
493,639.46
41
2,375.00
1,439.78
935.22
492,704.24
42
2,375.00
1,437.05
937.95
491,766.29
43
2,375.00
1,434.32
940.68
490,825.61
44
2,375.00
1,431.57
943.43
489,882.19
45
2,375.00
1,428.82
946.18
488,936.01
46
2,375.00
1,426.06
948.94
487,987.07
47
2,375.00
1,423.30
951.70
487,035.37
48
2,375.00
1,420.52
954.48
486,080.89
49
2,375.00
1,417.74
957.26
485,123.63
50
2,375.00
1,414.94
960.06
484,163.57
51
2,375.00
1,412.14
962.86
483,200.71
52
2,375.00
1,409.34
965.66
482,235.05
53
2,375.00
1,406.52
968.48
481,266.57
54
2,375.00
1,403.69
971.31
480,295.26
55
2,375.00
1,400.86
974.14
479,321.12
56
2,375.00
1,398.02
976.98
478,344.14
57
2,375.00
1,395.17
979.83
477,364.31
58
2,375.00
1,392.31
982.69
476,381.63
59
2,375.00
1,389.45
985.55
475,396.07
60
2,375.00
1,386.57
988.43
474,407.64
61
2,375.00
1,383.69
991.31
473,416.33
62
2,375.00
1,380.80
994.20
472,422.13
63
2,375.00
1,377.90
997.10
471,425.03
64
2,375.00
1,374.99
1,000.01
470,425.02
65
2,375.00
1,372.07
1,002.93
469,422.09
66
2,375.00
1,369.15
1,005.85
468,416.24
67
2,375.00
1,366.21
1,008.79
467,407.45
68
2,375.00
1,363.27
1,011.73
466,395.72
69
2,375.00
1,360.32
1,014.68
465,381.05
70
2,375.00
1,357.36
1,017.64
464,363.41
71
2,375.00
1,354.39
1,020.61
463,342.80
72
2,375.00
1,351.42
1,023.58
462,319.22
73
2,375.00
1,348.43
1,026.57
461,292.65
74
2,375.00
1,345.44
1,029.56
460,263.08
75
2,375.00
1,342.43
1,032.57
459,230.52
76
2,375.00
1,339.42
1,035.58
458,194.94
77
2,375.00
1,336.40
1,038.60
457,156.34
78
2,375.00
1,333.37
1,041.63
456,114.72
79
2,375.00
1,330.33
1,044.67
455,070.05
80
2,375.00
1,327.29
1,047.71
454,022.34
81
2,375.00
1,324.23
1,050.77
452,971.57
82
2,375.00
1,321.17
1,053.83
451,917.74
83
2,375.00
1,318.09
1,056.91
450,860.83
84
2,375.00
1,315.01
1,059.99
449,800.84
85
2,375.00
1,311.92
1,063.08
448,737.76
86
2,375.00
1,308.82
1,066.18
447,671.58
87
2,375.00
1,305.71
1,069.29
446,602.29
88
2,375.00
1,302.59
1,072.41
445,529.88
89
2,375.00
1,299.46
1,075.54
444,454.34
90
2,375.00
1,296.33
1,078.67
443,375.66
91
2,375.00
1,293.18
1,081.82
442,293.84
92
2,375.00
1,290.02
1,084.98
441,208.87
93
2,375.00
1,286.86
1,088.14
440,120.73
94
2,375.00
1,283.69
1,091.31
439,029.41
95
2,375.00
1,280.50
1,094.50
437,934.91
96
2,375.00
1,277.31
1,097.69
436,837.22
97
2,375.00
1,274.11
1,100.89
435,736.33
98
2,375.00
1,270.90
1,104.10
434,632.23
99
2,375.00
1,267.68
1,107.32
433,524.91
100
2,375.00
1,264.45
1,110.55
432,414.36
101
2,375.00
1,261.21
1,113.79
431,300.56
102
2,375.00
1,257.96
1,117.04
430,183.52
103
2,375.00
1,254.70
1,120.30
429,063.23
104
2,375.00
1,251.43
1,123.57
427,939.66
105
2,375.00
1,248.16
1,126.84
426,812.82
106
2,375.00
1,244.87
1,130.13
425,682.69
107
2,375.00
1,241.57
1,133.43
424,549.26
108
2,375.00
1,238.27
1,136.73
423,412.53
109
2,375.00
1,234.95
1,140.05
422,272.49
110
2,375.00
1,231.63
1,143.37
421,129.11
111
2,375.00
1,228.29
1,146.71
419,982.41
112
2,375.00
1,224.95
1,150.05
418,832.36
113
2,375.00
1,221.59
1,153.41
417,678.95
114
2,375.00
1,218.23
1,156.77
416,522.18
115
2,375.00
1,214.86
1,160.14
415,362.04
116
2,375.00
1,211.47
1,163.53
414,198.51
117
2,375.00
1,208.08
1,166.92
413,031.59
118
2,375.00
1,204.68
1,170.32
411,861.26
119
2,375.00
1,201.26
1,173.74
410,687.53
120
2,375.00
1,197.84
1,177.16
409,510.36
121
2,375.00
1,194.41
1,180.59
408,329.77
122
2,375.00
1,190.96
1,184.04
407,145.73
123
2,375.00
1,187.51
1,187.49
405,958.24
124
2,375.00
1,184.04
1,190.96
404,767.28
125
2,375.00
1,180.57
1,194.43
403,572.86
126
2,375.00
1,177.09
1,197.91
402,374.94
127
2,375.00
1,173.59
1,201.41
401,173.54
128
2,375.00
1,170.09
1,204.91
399,968.63
129
2,375.00
1,166.58
1,208.42
398,760.20
130
2,375.00
1,163.05
1,211.95
397,548.25
131
2,375.00
1,159.52
1,215.48
396,332.77
132
2,375.00
1,155.97
1,219.03
395,113.74
133
2,375.00
1,152.42
1,222.58
393,891.15
134
2,375.00
1,148.85
1,226.15
392,665.00
135
2,375.00
1,145.27
1,229.73
391,435.28
136
2,375.00
1,141.69
1,233.31
390,201.96
137
2,375.00
1,138.09
1,236.91
388,965.05
138
2,375.00
1,134.48
1,240.52
387,724.53
139
2,375.00
1,130.86
1,244.14
386,480.40
140
2,375.00
1,127.23
1,247.77
385,232.63
141
2,375.00
1,123.60
1,251.40
383,981.22
142
2,375.00
1,119.95
1,255.05
382,726.17
143
2,375.00
1,116.28
1,258.72
381,467.45
144
2,375.00
1,112.61
1,262.39
380,205.07
145
2,375.00
1,108.93
1,266.07
378,939.00
146
2,375.00
1,105.24
1,269.76
377,669.24
147
2,375.00
1,101.54
1,273.46
376,395.77
148
2,375.00
1,097.82
1,277.18
375,118.59
149
2,375.00
1,094.10
1,280.90
373,837.69
150
2,375.00
1,090.36
1,284.64
372,553.05
151
2,375.00
1,086.61
1,288.39
371,264.66
152
2,375.00
1,082.86
1,292.14
369,972.52
153
2,375.00
1,079.09
1,295.91
368,676.61
154
2,375.00
1,075.31
1,299.69
367,376.91
155
2,375.00
1,071.52
1,303.48
366,073.43
156
2,375.00
1,067.71
1,307.29
364,766.14
157
2,375.00
1,063.90
1,311.10
363,455.04
158
2,375.00
1,060.08
1,314.92
362,140.12
159
2,375.00
1,056.24
1,318.76
360,821.36
160
2,375.00
1,052.40
1,322.60
359,498.76
161
2,375.00
1,048.54
1,326.46
358,172.30
162
2,375.00
1,044.67
1,330.33
356,841.97
163
2,375.00
1,040.79
1,334.21
355,507.75
164
2,375.00
1,036.90
1,338.10
354,169.65
165
2,375.00
1,032.99
1,342.01
352,827.65
166
2,375.00
1,029.08
1,345.92
351,481.73
167
2,375.00
1,025.16
1,349.84
350,131.88
168
2,375.00
1,021.22
1,353.78
348,778.10
169
2,375.00
1,017.27
1,357.73
347,420.37
170
2,375.00
1,013.31
1,361.69
346,058.68
171
2,375.00
1,009.34
1,365.66
344,693.02
172
2,375.00
1,005.35
1,369.65
343,323.37
173
2,375.00
1,001.36
1,373.64
341,949.73
174
2,375.00
997.35
1,377.65
340,572.09
175
2,375.00
993.34
1,381.66
339,190.42
176
2,375.00
989.31
1,385.69
337,804.73
177
2,375.00
985.26
1,389.74
336,414.99
178
2,375.00
981.21
1,393.79
335,021.20
179
2,375.00
977.15
1,397.85
333,623.35
180
2,375.00
973.07
1,401.93
332,221.41
181
2,375.00
968.98
1,406.02
330,815.39
182
2,375.00
964.88
1,410.12
329,405.27
183
2,375.00
960.77
1,414.23
327,991.04
184
2,375.00
956.64
1,418.36
326,572.68
185
2,375.00
952.50
1,422.50
325,150.18
186
2,375.00
948.35
1,426.65
323,723.54
187
2,375.00
944.19
1,430.81
322,292.73
188
2,375.00
940.02
1,434.98
320,857.75
189
2,375.00
935.84
1,439.16
319,418.58
190
2,375.00
931.64
1,443.36
317,975.22
191
2,375.00
927.43
1,447.57
316,527.65
192
2,375.00
923.21
1,451.79
315,075.86
193
2,375.00
918.97
1,456.03
313,619.83
194
2,375.00
914.72
1,460.28
312,159.55
195
2,375.00
910.47
1,464.53
310,695.02
196
2,375.00
906.19
1,468.81
309,226.21
197
2,375.00
901.91
1,473.09
307,753.12
198
2,375.00
897.61
1,477.39
306,275.73
199
2,375.00
893.30
1,481.70
304,794.04
200
2,375.00
888.98
1,486.02
303,308.02
201
2,375.00
884.65
1,490.35
301,817.67
202
2,375.00
880.30
1,494.70
300,322.97
203
2,375.00
875.94
1,499.06
298,823.91
204
2,375.00
871.57
1,503.43
297,320.48
205
2,375.00
867.18
1,507.82
295,812.67
206
2,375.00
862.79
1,512.21
294,300.45
207
2,375.00
858.38
1,516.62
292,783.83
208
2,375.00
853.95
1,521.05
291,262.78
209
2,375.00
849.52
1,525.48
289,737.30
210
2,375.00
845.07
1,529.93
288,207.37
211
2,375.00
840.60
1,534.40
286,672.97
212
2,375.00
836.13
1,538.87
285,134.10
213
2,375.00
831.64
1,543.36
283,590.74
214
2,375.00
827.14
1,547.86
282,042.88
215
2,375.00
822.63
1,552.37
280,490.51
216
2,375.00
818.10
1,556.90
278,933.60
217
2,375.00
813.56
1,561.44
277,372.16
218
2,375.00
809.00
1,566.00
275,806.16
219
2,375.00
804.43
1,570.57
274,235.60
220
2,375.00
799.85
1,575.15
272,660.45
221
2,375.00
795.26
1,579.74
271,080.71
222
2,375.00
790.65
1,584.35
269,496.36
223
2,375.00
786.03
1,588.97
267,907.39
224
2,375.00
781.40
1,593.60
266,313.79
225
2,375.00
776.75
1,598.25
264,715.54
226
2,375.00
772.09
1,602.91
263,112.63
227
2,375.00
767.41
1,607.59
261,505.04
228
2,375.00
762.72
1,612.28
259,892.76
229
2,375.00
758.02
1,616.98
258,275.78
230
2,375.00
753.30
1,621.70
256,654.09
231
2,375.00
748.57
1,626.43
255,027.66
232
2,375.00
743.83
1,631.17
253,396.49
233
2,375.00
739.07
1,635.93
251,760.56
234
2,375.00
734.30
1,640.70
250,119.86
235
2,375.00
729.52
1,645.48
248,474.38
236
2,375.00
724.72
1,650.28
246,824.10
237
2,375.00
719.90
1,655.10
245,169.00
238
2,375.00
715.08
1,659.92
243,509.08
239
2,375.00
710.23
1,664.77
241,844.31
240
2,375.00
705.38
1,669.62
240,174.69
241
2,375.00
700.51
1,674.49
238,500.20
242
2,375.00
695.63
1,679.37
236,820.83
243
2,375.00
690.73
1,684.27
235,136.55
244
2,375.00
685.81
1,689.19
233,447.37
245
2,375.00
680.89
1,694.11
231,753.26
246
2,375.00
675.95
1,699.05
230,054.20
247
2,375.00
670.99
1,704.01
228,350.20
248
2,375.00
666.02
1,708.98
226,641.22
249
2,375.00
661.04
1,713.96
224,927.25
250
2,375.00
656.04
1,718.96
223,208.29
251
2,375.00
651.02
1,723.98
221,484.32
252
2,375.00
646.00
1,729.00
219,755.31
253
2,375.00
640.95
1,734.05
218,021.27
254
2,375.00
635.90
1,739.10
216,282.16
255
2,375.00
630.82
1,744.18
214,537.98
256
2,375.00
625.74
1,749.26
212,788.72
257
2,375.00
620.63
1,754.37
211,034.35
258
2,375.00
615.52
1,759.48
209,274.87
259
2,375.00
610.39
1,764.61
207,510.26
260
2,375.00
605.24
1,769.76
205,740.49
261
2,375.00
600.08
1,774.92
203,965.57
262
2,375.00
594.90
1,780.10
202,185.47
263
2,375.00
589.71
1,785.29
200,400.18
264
2,375.00
584.50
1,790.50
198,609.68
265
2,375.00
579.28
1,795.72
196,813.96
266
2,375.00
574.04
1,800.96
195,013.00
267
2,375.00
568.79
1,806.21
193,206.78
268
2,375.00
563.52
1,811.48
191,395.30
269
2,375.00
558.24
1,816.76
189,578.54
270
2,375.00
552.94
1,822.06
187,756.48
271
2,375.00
547.62
1,827.38
185,929.10
272
2,375.00
542.29
1,832.71
184,096.39
273
2,375.00
536.95
1,838.05
182,258.34
274
2,375.00
531.59
1,843.41
180,414.93
275
2,375.00
526.21
1,848.79
178,566.14
276
2,375.00
520.82
1,854.18
176,711.96
277
2,375.00
515.41
1,859.59
174,852.37
278
2,375.00
509.99
1,865.01
172,987.35
279
2,375.00
504.55
1,870.45
171,116.90
280
2,375.00
499.09
1,875.91
169,240.99
281
2,375.00
493.62
1,881.38
167,359.61
282
2,375.00
488.13
1,886.87
165,472.74
283
2,375.00
482.63
1,892.37
163,580.37
284
2,375.00
477.11
1,897.89
161,682.48
285
2,375.00
471.57
1,903.43
159,779.05
286
2,375.00
466.02
1,908.98
157,870.08
287
2,375.00
460.45
1,914.55
155,955.53
288
2,375.00
454.87
1,920.13
154,035.40
289
2,375.00
449.27
1,925.73
152,109.67
290
2,375.00
443.65
1,931.35
150,178.32
291
2,375.00
438.02
1,936.98
148,241.34
292
2,375.00
432.37
1,942.63
146,298.71
293
2,375.00
426.70
1,948.30
144,350.42
294
2,375.00
421.02
1,953.98
142,396.44
295
2,375.00
415.32
1,959.68
140,436.76
296
2,375.00
409.61
1,965.39
138,471.37
297
2,375.00
403.87
1,971.13
136,500.25
298
2,375.00
398.13
1,976.87
134,523.37
299
2,375.00
392.36
1,982.64
132,540.73
300
2,375.00
386.58
1,988.42
130,552.31
301
2,375.00
380.78
1,994.22
128,558.09
302
2,375.00
374.96
2,000.04
126,558.05
303
2,375.00
369.13
2,005.87
124,552.18
304
2,375.00
363.28
2,011.72
122,540.45
305
2,375.00
357.41
2,017.59
120,522.86
306
2,375.00
351.53
2,023.47
118,499.39
307
2,375.00
345.62
2,029.38
116,470.01
308
2,375.00
339.70
2,035.30
114,434.71
309
2,375.00
333.77
2,041.23
112,393.48
310
2,375.00
327.81
2,047.19
110,346.30
311
2,375.00
321.84
2,053.16
108,293.14
312
2,375.00
315.85
2,059.15
106,234.00
313
2,375.00
309.85
2,065.15
104,168.84
314
2,375.00
303.83
2,071.17
102,097.67
315
2,375.00
297.78
2,077.22
100,020.46
316
2,375.00
291.73
2,083.27
97,937.18
317
2,375.00
285.65
2,089.35
95,847.83
318
2,375.00
279.56
2,095.44
93,752.39
319
2,375.00
273.44
2,101.56
91,650.83
320
2,375.00
267.31
2,107.69
89,543.15
321
2,375.00
261.17
2,113.83
87,429.31
322
2,375.00
255.00
2,120.00
85,309.32
323
2,375.00
248.82
2,126.18
83,183.14
324
2,375.00
242.62
2,132.38
81,050.75
325
2,375.00
236.40
2,138.60
78,912.15
326
2,375.00
230.16
2,144.84
76,767.31
327
2,375.00
223.90
2,151.10
74,616.22
328
2,375.00
217.63
2,157.37
72,458.85
329
2,375.00
211.34
2,163.66
70,295.19
330
2,375.00
205.03
2,169.97
68,125.21
331
2,375.00
198.70
2,176.30
65,948.91
332
2,375.00
192.35
2,182.65
63,766.26
333
2,375.00
185.98
2,189.02
61,577.25
334
2,375.00
179.60
2,195.40
59,381.85
335
2,375.00
173.20
2,201.80
57,180.04
336
2,375.00
166.78
2,208.22
54,971.82
337
2,375.00
160.33
2,214.67
52,757.15
338
2,375.00
153.88
2,221.12
50,536.03
339
2,375.00
147.40
2,227.60
48,308.43
340
2,375.00
140.90
2,234.10
46,074.33
341
2,375.00
134.38
2,240.62
43,833.71
342
2,375.00
127.85
2,247.15
41,586.56
343
2,375.00
121.29
2,253.71
39,332.85
344
2,375.00
114.72
2,260.28
37,072.57
345
2,375.00
108.13
2,266.87
34,805.70
346
2,375.00
101.52
2,273.48
32,532.22
347
2,375.00
94.89
2,280.11
30,252.10
348
2,375.00
88.24
2,286.76
27,965.34
349
2,375.00
81.57
2,293.43
25,671.90
350
2,375.00
74.88
2,300.12
23,371.78
351
2,375.00
68.17
2,306.83
21,064.95
352
2,375.00
61.44
2,313.56
18,751.39
353
2,375.00
54.69
2,320.31
16,431.08
354
2,375.00
47.92
2,327.08
14,104.00
355
2,375.00
41.14
2,333.86
11,770.14
356
2,375.00
34.33
2,340.67
9,429.47
357
2,375.00
27.50
2,347.50
7,081.97
358
2,375.00
20.66
2,354.34
4,727.63
359
2,375.00
13.79
2,361.21
2,366.42
360
2,373.32
6.90
2,366.42
0.00
Totals
854,998.32
326,098.32
528,900.00

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