Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 2,150.10  
 

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
2,150.10
778.75
1,371.35
621,628.65
2
2,150.10
777.04
1,373.06
620,255.59
3
2,150.10
775.32
1,374.78
618,880.81
4
2,150.10
773.60
1,376.50
617,504.31
5
2,150.10
771.88
1,378.22
616,126.09
6
2,150.10
770.16
1,379.94
614,746.14
7
2,150.10
768.43
1,381.67
613,364.48
8
2,150.10
766.71
1,383.39
611,981.08
9
2,150.10
764.98
1,385.12
610,595.96
10
2,150.10
763.24
1,386.86
609,209.10
11
2,150.10
761.51
1,388.59
607,820.52
12
2,150.10
759.78
1,390.32
606,430.19
13
2,150.10
758.04
1,392.06
605,038.13
14
2,150.10
756.30
1,393.80
603,644.33
15
2,150.10
754.56
1,395.54
602,248.78
16
2,150.10
752.81
1,397.29
600,851.49
17
2,150.10
751.06
1,399.04
599,452.46
18
2,150.10
749.32
1,400.78
598,051.67
19
2,150.10
747.56
1,402.54
596,649.14
20
2,150.10
745.81
1,404.29
595,244.85
21
2,150.10
744.06
1,406.04
593,838.80
22
2,150.10
742.30
1,407.80
592,431.00
23
2,150.10
740.54
1,409.56
591,021.44
24
2,150.10
738.78
1,411.32
589,610.12
25
2,150.10
737.01
1,413.09
588,197.03
26
2,150.10
735.25
1,414.85
586,782.18
27
2,150.10
733.48
1,416.62
585,365.56
28
2,150.10
731.71
1,418.39
583,947.16
29
2,150.10
729.93
1,420.17
582,527.00
30
2,150.10
728.16
1,421.94
581,105.06
31
2,150.10
726.38
1,423.72
579,681.34
32
2,150.10
724.60
1,425.50
578,255.84
33
2,150.10
722.82
1,427.28
576,828.56
34
2,150.10
721.04
1,429.06
575,399.49
35
2,150.10
719.25
1,430.85
573,968.64
36
2,150.10
717.46
1,432.64
572,536.00
37
2,150.10
715.67
1,434.43
571,101.57
38
2,150.10
713.88
1,436.22
569,665.35
39
2,150.10
712.08
1,438.02
568,227.33
40
2,150.10
710.28
1,439.82
566,787.52
41
2,150.10
708.48
1,441.62
565,345.90
42
2,150.10
706.68
1,443.42
563,902.48
43
2,150.10
704.88
1,445.22
562,457.26
44
2,150.10
703.07
1,447.03
561,010.23
45
2,150.10
701.26
1,448.84
559,561.40
46
2,150.10
699.45
1,450.65
558,110.75
47
2,150.10
697.64
1,452.46
556,658.29
48
2,150.10
695.82
1,454.28
555,204.01
49
2,150.10
694.01
1,456.09
553,747.91
50
2,150.10
692.18
1,457.92
552,290.00
51
2,150.10
690.36
1,459.74
550,830.26
52
2,150.10
688.54
1,461.56
549,368.70
53
2,150.10
686.71
1,463.39
547,905.31
54
2,150.10
684.88
1,465.22
546,440.09
55
2,150.10
683.05
1,467.05
544,973.04
56
2,150.10
681.22
1,468.88
543,504.16
57
2,150.10
679.38
1,470.72
542,033.44
58
2,150.10
677.54
1,472.56
540,560.88
59
2,150.10
675.70
1,474.40
539,086.48
60
2,150.10
673.86
1,476.24
537,610.24
61
2,150.10
672.01
1,478.09
536,132.15
62
2,150.10
670.17
1,479.93
534,652.22
63
2,150.10
668.32
1,481.78
533,170.43
64
2,150.10
666.46
1,483.64
531,686.80
65
2,150.10
664.61
1,485.49
530,201.30
66
2,150.10
662.75
1,487.35
528,713.96
67
2,150.10
660.89
1,489.21
527,224.75
68
2,150.10
659.03
1,491.07
525,733.68
69
2,150.10
657.17
1,492.93
524,240.75
70
2,150.10
655.30
1,494.80
522,745.95
71
2,150.10
653.43
1,496.67
521,249.28
72
2,150.10
651.56
1,498.54
519,750.74
73
2,150.10
649.69
1,500.41
518,250.33
74
2,150.10
647.81
1,502.29
516,748.04
75
2,150.10
645.94
1,504.16
515,243.88
76
2,150.10
644.05
1,506.05
513,737.83
77
2,150.10
642.17
1,507.93
512,229.90
78
2,150.10
640.29
1,509.81
510,720.09
79
2,150.10
638.40
1,511.70
509,208.39
80
2,150.10
636.51
1,513.59
507,694.80
81
2,150.10
634.62
1,515.48
506,179.32
82
2,150.10
632.72
1,517.38
504,661.95
83
2,150.10
630.83
1,519.27
503,142.67
84
2,150.10
628.93
1,521.17
501,621.50
85
2,150.10
627.03
1,523.07
500,098.43
86
2,150.10
625.12
1,524.98
498,573.45
87
2,150.10
623.22
1,526.88
497,046.57
88
2,150.10
621.31
1,528.79
495,517.78
89
2,150.10
619.40
1,530.70
493,987.07
90
2,150.10
617.48
1,532.62
492,454.46
91
2,150.10
615.57
1,534.53
490,919.93
92
2,150.10
613.65
1,536.45
489,383.47
93
2,150.10
611.73
1,538.37
487,845.10
94
2,150.10
609.81
1,540.29
486,304.81
95
2,150.10
607.88
1,542.22
484,762.59
96
2,150.10
605.95
1,544.15
483,218.44
97
2,150.10
604.02
1,546.08
481,672.37
98
2,150.10
602.09
1,548.01
480,124.36
99
2,150.10
600.16
1,549.94
478,574.41
100
2,150.10
598.22
1,551.88
477,022.53
101
2,150.10
596.28
1,553.82
475,468.71
102
2,150.10
594.34
1,555.76
473,912.95
103
2,150.10
592.39
1,557.71
472,355.24
104
2,150.10
590.44
1,559.66
470,795.58
105
2,150.10
588.49
1,561.61
469,233.98
106
2,150.10
586.54
1,563.56
467,670.42
107
2,150.10
584.59
1,565.51
466,104.91
108
2,150.10
582.63
1,567.47
464,537.44
109
2,150.10
580.67
1,569.43
462,968.01
110
2,150.10
578.71
1,571.39
461,396.62
111
2,150.10
576.75
1,573.35
459,823.26
112
2,150.10
574.78
1,575.32
458,247.94
113
2,150.10
572.81
1,577.29
456,670.65
114
2,150.10
570.84
1,579.26
455,091.39
115
2,150.10
568.86
1,581.24
453,510.16
116
2,150.10
566.89
1,583.21
451,926.94
117
2,150.10
564.91
1,585.19
450,341.75
118
2,150.10
562.93
1,587.17
448,754.58
119
2,150.10
560.94
1,589.16
447,165.42
120
2,150.10
558.96
1,591.14
445,574.28
121
2,150.10
556.97
1,593.13
443,981.15
122
2,150.10
554.98
1,595.12
442,386.02
123
2,150.10
552.98
1,597.12
440,788.91
124
2,150.10
550.99
1,599.11
439,189.79
125
2,150.10
548.99
1,601.11
437,588.68
126
2,150.10
546.99
1,603.11
435,985.57
127
2,150.10
544.98
1,605.12
434,380.45
128
2,150.10
542.98
1,607.12
432,773.32
129
2,150.10
540.97
1,609.13
431,164.19
130
2,150.10
538.96
1,611.14
429,553.05
131
2,150.10
536.94
1,613.16
427,939.89
132
2,150.10
534.92
1,615.18
426,324.71
133
2,150.10
532.91
1,617.19
424,707.52
134
2,150.10
530.88
1,619.22
423,088.30
135
2,150.10
528.86
1,621.24
421,467.06
136
2,150.10
526.83
1,623.27
419,843.80
137
2,150.10
524.80
1,625.30
418,218.50
138
2,150.10
522.77
1,627.33
416,591.17
139
2,150.10
520.74
1,629.36
414,961.81
140
2,150.10
518.70
1,631.40
413,330.42
141
2,150.10
516.66
1,633.44
411,696.98
142
2,150.10
514.62
1,635.48
410,061.50
143
2,150.10
512.58
1,637.52
408,423.98
144
2,150.10
510.53
1,639.57
406,784.41
145
2,150.10
508.48
1,641.62
405,142.79
146
2,150.10
506.43
1,643.67
403,499.12
147
2,150.10
504.37
1,645.73
401,853.39
148
2,150.10
502.32
1,647.78
400,205.61
149
2,150.10
500.26
1,649.84
398,555.76
150
2,150.10
498.19
1,651.91
396,903.86
151
2,150.10
496.13
1,653.97
395,249.89
152
2,150.10
494.06
1,656.04
393,593.85
153
2,150.10
491.99
1,658.11
391,935.74
154
2,150.10
489.92
1,660.18
390,275.56
155
2,150.10
487.84
1,662.26
388,613.31
156
2,150.10
485.77
1,664.33
386,948.97
157
2,150.10
483.69
1,666.41
385,282.56
158
2,150.10
481.60
1,668.50
383,614.06
159
2,150.10
479.52
1,670.58
381,943.48
160
2,150.10
477.43
1,672.67
380,270.81
161
2,150.10
475.34
1,674.76
378,596.05
162
2,150.10
473.25
1,676.85
376,919.19
163
2,150.10
471.15
1,678.95
375,240.24
164
2,150.10
469.05
1,681.05
373,559.19
165
2,150.10
466.95
1,683.15
371,876.04
166
2,150.10
464.85
1,685.25
370,190.79
167
2,150.10
462.74
1,687.36
368,503.42
168
2,150.10
460.63
1,689.47
366,813.95
169
2,150.10
458.52
1,691.58
365,122.37
170
2,150.10
456.40
1,693.70
363,428.67
171
2,150.10
454.29
1,695.81
361,732.86
172
2,150.10
452.17
1,697.93
360,034.93
173
2,150.10
450.04
1,700.06
358,334.87
174
2,150.10
447.92
1,702.18
356,632.69
175
2,150.10
445.79
1,704.31
354,928.38
176
2,150.10
443.66
1,706.44
353,221.94
177
2,150.10
441.53
1,708.57
351,513.37
178
2,150.10
439.39
1,710.71
349,802.66
179
2,150.10
437.25
1,712.85
348,089.81
180
2,150.10
435.11
1,714.99
346,374.82
181
2,150.10
432.97
1,717.13
344,657.69
182
2,150.10
430.82
1,719.28
342,938.42
183
2,150.10
428.67
1,721.43
341,216.99
184
2,150.10
426.52
1,723.58
339,493.41
185
2,150.10
424.37
1,725.73
337,767.68
186
2,150.10
422.21
1,727.89
336,039.79
187
2,150.10
420.05
1,730.05
334,309.74
188
2,150.10
417.89
1,732.21
332,577.52
189
2,150.10
415.72
1,734.38
330,843.14
190
2,150.10
413.55
1,736.55
329,106.60
191
2,150.10
411.38
1,738.72
327,367.88
192
2,150.10
409.21
1,740.89
325,626.99
193
2,150.10
407.03
1,743.07
323,883.93
194
2,150.10
404.85
1,745.25
322,138.68
195
2,150.10
402.67
1,747.43
320,391.25
196
2,150.10
400.49
1,749.61
318,641.64
197
2,150.10
398.30
1,751.80
316,889.84
198
2,150.10
396.11
1,753.99
315,135.86
199
2,150.10
393.92
1,756.18
313,379.68
200
2,150.10
391.72
1,758.38
311,621.30
201
2,150.10
389.53
1,760.57
309,860.73
202
2,150.10
387.33
1,762.77
308,097.95
203
2,150.10
385.12
1,764.98
306,332.98
204
2,150.10
382.92
1,767.18
304,565.79
205
2,150.10
380.71
1,769.39
302,796.40
206
2,150.10
378.50
1,771.60
301,024.80
207
2,150.10
376.28
1,773.82
299,250.98
208
2,150.10
374.06
1,776.04
297,474.94
209
2,150.10
371.84
1,778.26
295,696.68
210
2,150.10
369.62
1,780.48
293,916.20
211
2,150.10
367.40
1,782.70
292,133.50
212
2,150.10
365.17
1,784.93
290,348.57
213
2,150.10
362.94
1,787.16
288,561.40
214
2,150.10
360.70
1,789.40
286,772.00
215
2,150.10
358.47
1,791.63
284,980.37
216
2,150.10
356.23
1,793.87
283,186.49
217
2,150.10
353.98
1,796.12
281,390.38
218
2,150.10
351.74
1,798.36
279,592.02
219
2,150.10
349.49
1,800.61
277,791.41
220
2,150.10
347.24
1,802.86
275,988.55
221
2,150.10
344.99
1,805.11
274,183.43
222
2,150.10
342.73
1,807.37
272,376.06
223
2,150.10
340.47
1,809.63
270,566.43
224
2,150.10
338.21
1,811.89
268,754.54
225
2,150.10
335.94
1,814.16
266,940.38
226
2,150.10
333.68
1,816.42
265,123.96
227
2,150.10
331.40
1,818.70
263,305.26
228
2,150.10
329.13
1,820.97
261,484.29
229
2,150.10
326.86
1,823.24
259,661.05
230
2,150.10
324.58
1,825.52
257,835.53
231
2,150.10
322.29
1,827.81
256,007.72
232
2,150.10
320.01
1,830.09
254,177.63
233
2,150.10
317.72
1,832.38
252,345.25
234
2,150.10
315.43
1,834.67
250,510.58
235
2,150.10
313.14
1,836.96
248,673.62
236
2,150.10
310.84
1,839.26
246,834.36
237
2,150.10
308.54
1,841.56
244,992.81
238
2,150.10
306.24
1,843.86
243,148.95
239
2,150.10
303.94
1,846.16
241,302.78
240
2,150.10
301.63
1,848.47
239,454.31
241
2,150.10
299.32
1,850.78
237,603.53
242
2,150.10
297.00
1,853.10
235,750.43
243
2,150.10
294.69
1,855.41
233,895.02
244
2,150.10
292.37
1,857.73
232,037.29
245
2,150.10
290.05
1,860.05
230,177.24
246
2,150.10
287.72
1,862.38
228,314.86
247
2,150.10
285.39
1,864.71
226,450.15
248
2,150.10
283.06
1,867.04
224,583.12
249
2,150.10
280.73
1,869.37
222,713.74
250
2,150.10
278.39
1,871.71
220,842.04
251
2,150.10
276.05
1,874.05
218,967.99
252
2,150.10
273.71
1,876.39
217,091.60
253
2,150.10
271.36
1,878.74
215,212.86
254
2,150.10
269.02
1,881.08
213,331.78
255
2,150.10
266.66
1,883.44
211,448.34
256
2,150.10
264.31
1,885.79
209,562.55
257
2,150.10
261.95
1,888.15
207,674.41
258
2,150.10
259.59
1,890.51
205,783.90
259
2,150.10
257.23
1,892.87
203,891.03
260
2,150.10
254.86
1,895.24
201,995.79
261
2,150.10
252.49
1,897.61
200,098.19
262
2,150.10
250.12
1,899.98
198,198.21
263
2,150.10
247.75
1,902.35
196,295.86
264
2,150.10
245.37
1,904.73
194,391.13
265
2,150.10
242.99
1,907.11
192,484.02
266
2,150.10
240.61
1,909.49
190,574.52
267
2,150.10
238.22
1,911.88
188,662.64
268
2,150.10
235.83
1,914.27
186,748.37
269
2,150.10
233.44
1,916.66
184,831.71
270
2,150.10
231.04
1,919.06
182,912.64
271
2,150.10
228.64
1,921.46
180,991.19
272
2,150.10
226.24
1,923.86
179,067.32
273
2,150.10
223.83
1,926.27
177,141.06
274
2,150.10
221.43
1,928.67
175,212.39
275
2,150.10
219.02
1,931.08
173,281.30
276
2,150.10
216.60
1,933.50
171,347.80
277
2,150.10
214.18
1,935.92
169,411.89
278
2,150.10
211.76
1,938.34
167,473.55
279
2,150.10
209.34
1,940.76
165,532.79
280
2,150.10
206.92
1,943.18
163,589.61
281
2,150.10
204.49
1,945.61
161,644.00
282
2,150.10
202.05
1,948.05
159,695.95
283
2,150.10
199.62
1,950.48
157,745.47
284
2,150.10
197.18
1,952.92
155,792.55
285
2,150.10
194.74
1,955.36
153,837.19
286
2,150.10
192.30
1,957.80
151,879.39
287
2,150.10
189.85
1,960.25
149,919.14
288
2,150.10
187.40
1,962.70
147,956.44
289
2,150.10
184.95
1,965.15
145,991.28
290
2,150.10
182.49
1,967.61
144,023.67
291
2,150.10
180.03
1,970.07
142,053.60
292
2,150.10
177.57
1,972.53
140,081.07
293
2,150.10
175.10
1,975.00
138,106.07
294
2,150.10
172.63
1,977.47
136,128.60
295
2,150.10
170.16
1,979.94
134,148.66
296
2,150.10
167.69
1,982.41
132,166.25
297
2,150.10
165.21
1,984.89
130,181.36
298
2,150.10
162.73
1,987.37
128,193.99
299
2,150.10
160.24
1,989.86
126,204.13
300
2,150.10
157.76
1,992.34
124,211.78
301
2,150.10
155.26
1,994.84
122,216.95
302
2,150.10
152.77
1,997.33
120,219.62
303
2,150.10
150.27
1,999.83
118,219.79
304
2,150.10
147.77
2,002.33
116,217.47
305
2,150.10
145.27
2,004.83
114,212.64
306
2,150.10
142.77
2,007.33
112,205.31
307
2,150.10
140.26
2,009.84
110,195.46
308
2,150.10
137.74
2,012.36
108,183.11
309
2,150.10
135.23
2,014.87
106,168.24
310
2,150.10
132.71
2,017.39
104,150.85
311
2,150.10
130.19
2,019.91
102,130.93
312
2,150.10
127.66
2,022.44
100,108.50
313
2,150.10
125.14
2,024.96
98,083.53
314
2,150.10
122.60
2,027.50
96,056.04
315
2,150.10
120.07
2,030.03
94,026.01
316
2,150.10
117.53
2,032.57
91,993.44
317
2,150.10
114.99
2,035.11
89,958.33
318
2,150.10
112.45
2,037.65
87,920.68
319
2,150.10
109.90
2,040.20
85,880.48
320
2,150.10
107.35
2,042.75
83,837.73
321
2,150.10
104.80
2,045.30
81,792.43
322
2,150.10
102.24
2,047.86
79,744.57
323
2,150.10
99.68
2,050.42
77,694.15
324
2,150.10
97.12
2,052.98
75,641.17
325
2,150.10
94.55
2,055.55
73,585.62
326
2,150.10
91.98
2,058.12
71,527.50
327
2,150.10
89.41
2,060.69
69,466.81
328
2,150.10
86.83
2,063.27
67,403.54
329
2,150.10
84.25
2,065.85
65,337.70
330
2,150.10
81.67
2,068.43
63,269.27
331
2,150.10
79.09
2,071.01
61,198.26
332
2,150.10
76.50
2,073.60
59,124.66
333
2,150.10
73.91
2,076.19
57,048.46
334
2,150.10
71.31
2,078.79
54,969.67
335
2,150.10
68.71
2,081.39
52,888.28
336
2,150.10
66.11
2,083.99
50,804.29
337
2,150.10
63.51
2,086.59
48,717.70
338
2,150.10
60.90
2,089.20
46,628.50
339
2,150.10
58.29
2,091.81
44,536.68
340
2,150.10
55.67
2,094.43
42,442.25
341
2,150.10
53.05
2,097.05
40,345.21
342
2,150.10
50.43
2,099.67
38,245.54
343
2,150.10
47.81
2,102.29
36,143.24
344
2,150.10
45.18
2,104.92
34,038.32
345
2,150.10
42.55
2,107.55
31,930.77
346
2,150.10
39.91
2,110.19
29,820.58
347
2,150.10
37.28
2,112.82
27,707.76
348
2,150.10
34.63
2,115.47
25,592.30
349
2,150.10
31.99
2,118.11
23,474.19
350
2,150.10
29.34
2,120.76
21,353.43
351
2,150.10
26.69
2,123.41
19,230.02
352
2,150.10
24.04
2,126.06
17,103.96
353
2,150.10
21.38
2,128.72
14,975.24
354
2,150.10
18.72
2,131.38
12,843.86
355
2,150.10
16.05
2,134.05
10,709.81
356
2,150.10
13.39
2,136.71
8,573.10
357
2,150.10
10.72
2,139.38
6,433.71
358
2,150.10
8.04
2,142.06
4,291.66
359
2,150.10
5.36
2,144.74
2,146.92
360
2,149.61
2.68
2,146.92
0.00
Totals
774,035.51
151,035.51
623,000.00

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