Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 2,300.47  
 

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
2,300.47
939.09
1,361.38
642,588.62
2
2,300.47
937.11
1,363.36
641,225.26
3
2,300.47
935.12
1,365.35
639,859.91
4
2,300.47
933.13
1,367.34
638,492.57
5
2,300.47
931.13
1,369.34
637,123.24
6
2,300.47
929.14
1,371.33
635,751.90
7
2,300.47
927.14
1,373.33
634,378.57
8
2,300.47
925.14
1,375.33
633,003.24
9
2,300.47
923.13
1,377.34
631,625.90
10
2,300.47
921.12
1,379.35
630,246.55
11
2,300.47
919.11
1,381.36
628,865.19
12
2,300.47
917.10
1,383.37
627,481.81
13
2,300.47
915.08
1,385.39
626,096.42
14
2,300.47
913.06
1,387.41
624,709.01
15
2,300.47
911.03
1,389.44
623,319.57
16
2,300.47
909.01
1,391.46
621,928.11
17
2,300.47
906.98
1,393.49
620,534.62
18
2,300.47
904.95
1,395.52
619,139.09
19
2,300.47
902.91
1,397.56
617,741.54
20
2,300.47
900.87
1,399.60
616,341.94
21
2,300.47
898.83
1,401.64
614,940.30
22
2,300.47
896.79
1,403.68
613,536.62
23
2,300.47
894.74
1,405.73
612,130.89
24
2,300.47
892.69
1,407.78
610,723.11
25
2,300.47
890.64
1,409.83
609,313.28
26
2,300.47
888.58
1,411.89
607,901.39
27
2,300.47
886.52
1,413.95
606,487.44
28
2,300.47
884.46
1,416.01
605,071.43
29
2,300.47
882.40
1,418.07
603,653.36
30
2,300.47
880.33
1,420.14
602,233.22
31
2,300.47
878.26
1,422.21
600,811.00
32
2,300.47
876.18
1,424.29
599,386.72
33
2,300.47
874.11
1,426.36
597,960.35
34
2,300.47
872.03
1,428.44
596,531.91
35
2,300.47
869.94
1,430.53
595,101.38
36
2,300.47
867.86
1,432.61
593,668.77
37
2,300.47
865.77
1,434.70
592,234.06
38
2,300.47
863.67
1,436.80
590,797.27
39
2,300.47
861.58
1,438.89
589,358.38
40
2,300.47
859.48
1,440.99
587,917.39
41
2,300.47
857.38
1,443.09
586,474.30
42
2,300.47
855.28
1,445.19
585,029.10
43
2,300.47
853.17
1,447.30
583,581.80
44
2,300.47
851.06
1,449.41
582,132.39
45
2,300.47
848.94
1,451.53
580,680.86
46
2,300.47
846.83
1,453.64
579,227.22
47
2,300.47
844.71
1,455.76
577,771.45
48
2,300.47
842.58
1,457.89
576,313.57
49
2,300.47
840.46
1,460.01
574,853.55
50
2,300.47
838.33
1,462.14
573,391.41
51
2,300.47
836.20
1,464.27
571,927.14
52
2,300.47
834.06
1,466.41
570,460.73
53
2,300.47
831.92
1,468.55
568,992.18
54
2,300.47
829.78
1,470.69
567,521.49
55
2,300.47
827.64
1,472.83
566,048.66
56
2,300.47
825.49
1,474.98
564,573.67
57
2,300.47
823.34
1,477.13
563,096.54
58
2,300.47
821.18
1,479.29
561,617.25
59
2,300.47
819.03
1,481.44
560,135.81
60
2,300.47
816.86
1,483.61
558,652.20
61
2,300.47
814.70
1,485.77
557,166.43
62
2,300.47
812.53
1,487.94
555,678.50
63
2,300.47
810.36
1,490.11
554,188.39
64
2,300.47
808.19
1,492.28
552,696.11
65
2,300.47
806.02
1,494.45
551,201.66
66
2,300.47
803.84
1,496.63
549,705.03
67
2,300.47
801.65
1,498.82
548,206.21
68
2,300.47
799.47
1,501.00
546,705.21
69
2,300.47
797.28
1,503.19
545,202.01
70
2,300.47
795.09
1,505.38
543,696.63
71
2,300.47
792.89
1,507.58
542,189.05
72
2,300.47
790.69
1,509.78
540,679.27
73
2,300.47
788.49
1,511.98
539,167.29
74
2,300.47
786.29
1,514.18
537,653.11
75
2,300.47
784.08
1,516.39
536,136.72
76
2,300.47
781.87
1,518.60
534,618.11
77
2,300.47
779.65
1,520.82
533,097.29
78
2,300.47
777.43
1,523.04
531,574.26
79
2,300.47
775.21
1,525.26
530,049.00
80
2,300.47
772.99
1,527.48
528,521.52
81
2,300.47
770.76
1,529.71
526,991.81
82
2,300.47
768.53
1,531.94
525,459.87
83
2,300.47
766.30
1,534.17
523,925.69
84
2,300.47
764.06
1,536.41
522,389.28
85
2,300.47
761.82
1,538.65
520,850.63
86
2,300.47
759.57
1,540.90
519,309.73
87
2,300.47
757.33
1,543.14
517,766.59
88
2,300.47
755.08
1,545.39
516,221.20
89
2,300.47
752.82
1,547.65
514,673.55
90
2,300.47
750.57
1,549.90
513,123.65
91
2,300.47
748.31
1,552.16
511,571.48
92
2,300.47
746.04
1,554.43
510,017.05
93
2,300.47
743.77
1,556.70
508,460.36
94
2,300.47
741.50
1,558.97
506,901.39
95
2,300.47
739.23
1,561.24
505,340.15
96
2,300.47
736.95
1,563.52
503,776.64
97
2,300.47
734.67
1,565.80
502,210.84
98
2,300.47
732.39
1,568.08
500,642.76
99
2,300.47
730.10
1,570.37
499,072.40
100
2,300.47
727.81
1,572.66
497,499.74
101
2,300.47
725.52
1,574.95
495,924.79
102
2,300.47
723.22
1,577.25
494,347.55
103
2,300.47
720.92
1,579.55
492,768.00
104
2,300.47
718.62
1,581.85
491,186.15
105
2,300.47
716.31
1,584.16
489,601.99
106
2,300.47
714.00
1,586.47
488,015.52
107
2,300.47
711.69
1,588.78
486,426.74
108
2,300.47
709.37
1,591.10
484,835.65
109
2,300.47
707.05
1,593.42
483,242.23
110
2,300.47
704.73
1,595.74
481,646.49
111
2,300.47
702.40
1,598.07
480,048.42
112
2,300.47
700.07
1,600.40
478,448.02
113
2,300.47
697.74
1,602.73
476,845.29
114
2,300.47
695.40
1,605.07
475,240.21
115
2,300.47
693.06
1,607.41
473,632.80
116
2,300.47
690.71
1,609.76
472,023.05
117
2,300.47
688.37
1,612.10
470,410.94
118
2,300.47
686.02
1,614.45
468,796.49
119
2,300.47
683.66
1,616.81
467,179.68
120
2,300.47
681.30
1,619.17
465,560.52
121
2,300.47
678.94
1,621.53
463,938.99
122
2,300.47
676.58
1,623.89
462,315.10
123
2,300.47
674.21
1,626.26
460,688.84
124
2,300.47
671.84
1,628.63
459,060.20
125
2,300.47
669.46
1,631.01
457,429.20
126
2,300.47
667.08
1,633.39
455,795.81
127
2,300.47
664.70
1,635.77
454,160.04
128
2,300.47
662.32
1,638.15
452,521.89
129
2,300.47
659.93
1,640.54
450,881.35
130
2,300.47
657.54
1,642.93
449,238.41
131
2,300.47
655.14
1,645.33
447,593.08
132
2,300.47
652.74
1,647.73
445,945.35
133
2,300.47
650.34
1,650.13
444,295.22
134
2,300.47
647.93
1,652.54
442,642.68
135
2,300.47
645.52
1,654.95
440,987.73
136
2,300.47
643.11
1,657.36
439,330.37
137
2,300.47
640.69
1,659.78
437,670.59
138
2,300.47
638.27
1,662.20
436,008.39
139
2,300.47
635.85
1,664.62
434,343.76
140
2,300.47
633.42
1,667.05
432,676.71
141
2,300.47
630.99
1,669.48
431,007.23
142
2,300.47
628.55
1,671.92
429,335.31
143
2,300.47
626.11
1,674.36
427,660.95
144
2,300.47
623.67
1,676.80
425,984.16
145
2,300.47
621.23
1,679.24
424,304.91
146
2,300.47
618.78
1,681.69
422,623.22
147
2,300.47
616.33
1,684.14
420,939.08
148
2,300.47
613.87
1,686.60
419,252.48
149
2,300.47
611.41
1,689.06
417,563.42
150
2,300.47
608.95
1,691.52
415,871.89
151
2,300.47
606.48
1,693.99
414,177.90
152
2,300.47
604.01
1,696.46
412,481.44
153
2,300.47
601.54
1,698.93
410,782.51
154
2,300.47
599.06
1,701.41
409,081.09
155
2,300.47
596.58
1,703.89
407,377.20
156
2,300.47
594.09
1,706.38
405,670.82
157
2,300.47
591.60
1,708.87
403,961.96
158
2,300.47
589.11
1,711.36
402,250.60
159
2,300.47
586.62
1,713.85
400,536.74
160
2,300.47
584.12
1,716.35
398,820.39
161
2,300.47
581.61
1,718.86
397,101.53
162
2,300.47
579.11
1,721.36
395,380.17
163
2,300.47
576.60
1,723.87
393,656.29
164
2,300.47
574.08
1,726.39
391,929.91
165
2,300.47
571.56
1,728.91
390,201.00
166
2,300.47
569.04
1,731.43
388,469.57
167
2,300.47
566.52
1,733.95
386,735.62
168
2,300.47
563.99
1,736.48
384,999.14
169
2,300.47
561.46
1,739.01
383,260.13
170
2,300.47
558.92
1,741.55
381,518.58
171
2,300.47
556.38
1,744.09
379,774.49
172
2,300.47
553.84
1,746.63
378,027.86
173
2,300.47
551.29
1,749.18
376,278.68
174
2,300.47
548.74
1,751.73
374,526.95
175
2,300.47
546.19
1,754.28
372,772.66
176
2,300.47
543.63
1,756.84
371,015.82
177
2,300.47
541.06
1,759.41
369,256.42
178
2,300.47
538.50
1,761.97
367,494.44
179
2,300.47
535.93
1,764.54
365,729.90
180
2,300.47
533.36
1,767.11
363,962.79
181
2,300.47
530.78
1,769.69
362,193.10
182
2,300.47
528.20
1,772.27
360,420.83
183
2,300.47
525.61
1,774.86
358,645.97
184
2,300.47
523.03
1,777.44
356,868.53
185
2,300.47
520.43
1,780.04
355,088.49
186
2,300.47
517.84
1,782.63
353,305.86
187
2,300.47
515.24
1,785.23
351,520.62
188
2,300.47
512.63
1,787.84
349,732.79
189
2,300.47
510.03
1,790.44
347,942.35
190
2,300.47
507.42
1,793.05
346,149.29
191
2,300.47
504.80
1,795.67
344,353.62
192
2,300.47
502.18
1,798.29
342,555.34
193
2,300.47
499.56
1,800.91
340,754.43
194
2,300.47
496.93
1,803.54
338,950.89
195
2,300.47
494.30
1,806.17
337,144.72
196
2,300.47
491.67
1,808.80
335,335.92
197
2,300.47
489.03
1,811.44
333,524.48
198
2,300.47
486.39
1,814.08
331,710.40
199
2,300.47
483.74
1,816.73
329,893.68
200
2,300.47
481.09
1,819.38
328,074.30
201
2,300.47
478.44
1,822.03
326,252.27
202
2,300.47
475.78
1,824.69
324,427.59
203
2,300.47
473.12
1,827.35
322,600.24
204
2,300.47
470.46
1,830.01
320,770.23
205
2,300.47
467.79
1,832.68
318,937.55
206
2,300.47
465.12
1,835.35
317,102.20
207
2,300.47
462.44
1,838.03
315,264.17
208
2,300.47
459.76
1,840.71
313,423.46
209
2,300.47
457.08
1,843.39
311,580.06
210
2,300.47
454.39
1,846.08
309,733.98
211
2,300.47
451.70
1,848.77
307,885.21
212
2,300.47
449.00
1,851.47
306,033.74
213
2,300.47
446.30
1,854.17
304,179.57
214
2,300.47
443.60
1,856.87
302,322.69
215
2,300.47
440.89
1,859.58
300,463.11
216
2,300.47
438.18
1,862.29
298,600.81
217
2,300.47
435.46
1,865.01
296,735.80
218
2,300.47
432.74
1,867.73
294,868.07
219
2,300.47
430.02
1,870.45
292,997.62
220
2,300.47
427.29
1,873.18
291,124.44
221
2,300.47
424.56
1,875.91
289,248.52
222
2,300.47
421.82
1,878.65
287,369.87
223
2,300.47
419.08
1,881.39
285,488.49
224
2,300.47
416.34
1,884.13
283,604.35
225
2,300.47
413.59
1,886.88
281,717.47
226
2,300.47
410.84
1,889.63
279,827.84
227
2,300.47
408.08
1,892.39
277,935.45
228
2,300.47
405.32
1,895.15
276,040.31
229
2,300.47
402.56
1,897.91
274,142.39
230
2,300.47
399.79
1,900.68
272,241.72
231
2,300.47
397.02
1,903.45
270,338.26
232
2,300.47
394.24
1,906.23
268,432.04
233
2,300.47
391.46
1,909.01
266,523.03
234
2,300.47
388.68
1,911.79
264,611.24
235
2,300.47
385.89
1,914.58
262,696.66
236
2,300.47
383.10
1,917.37
260,779.29
237
2,300.47
380.30
1,920.17
258,859.12
238
2,300.47
377.50
1,922.97
256,936.16
239
2,300.47
374.70
1,925.77
255,010.39
240
2,300.47
371.89
1,928.58
253,081.81
241
2,300.47
369.08
1,931.39
251,150.41
242
2,300.47
366.26
1,934.21
249,216.20
243
2,300.47
363.44
1,937.03
247,279.17
244
2,300.47
360.62
1,939.85
245,339.32
245
2,300.47
357.79
1,942.68
243,396.64
246
2,300.47
354.95
1,945.52
241,451.12
247
2,300.47
352.12
1,948.35
239,502.77
248
2,300.47
349.27
1,951.20
237,551.57
249
2,300.47
346.43
1,954.04
235,597.53
250
2,300.47
343.58
1,956.89
233,640.64
251
2,300.47
340.73
1,959.74
231,680.90
252
2,300.47
337.87
1,962.60
229,718.29
253
2,300.47
335.01
1,965.46
227,752.83
254
2,300.47
332.14
1,968.33
225,784.50
255
2,300.47
329.27
1,971.20
223,813.30
256
2,300.47
326.39
1,974.08
221,839.22
257
2,300.47
323.52
1,976.95
219,862.27
258
2,300.47
320.63
1,979.84
217,882.43
259
2,300.47
317.75
1,982.72
215,899.71
260
2,300.47
314.85
1,985.62
213,914.09
261
2,300.47
311.96
1,988.51
211,925.58
262
2,300.47
309.06
1,991.41
209,934.17
263
2,300.47
306.15
1,994.32
207,939.85
264
2,300.47
303.25
1,997.22
205,942.63
265
2,300.47
300.33
2,000.14
203,942.49
266
2,300.47
297.42
2,003.05
201,939.44
267
2,300.47
294.50
2,005.97
199,933.46
268
2,300.47
291.57
2,008.90
197,924.56
269
2,300.47
288.64
2,011.83
195,912.73
270
2,300.47
285.71
2,014.76
193,897.97
271
2,300.47
282.77
2,017.70
191,880.26
272
2,300.47
279.83
2,020.64
189,859.62
273
2,300.47
276.88
2,023.59
187,836.03
274
2,300.47
273.93
2,026.54
185,809.49
275
2,300.47
270.97
2,029.50
183,779.99
276
2,300.47
268.01
2,032.46
181,747.53
277
2,300.47
265.05
2,035.42
179,712.11
278
2,300.47
262.08
2,038.39
177,673.72
279
2,300.47
259.11
2,041.36
175,632.36
280
2,300.47
256.13
2,044.34
173,588.02
281
2,300.47
253.15
2,047.32
171,540.70
282
2,300.47
250.16
2,050.31
169,490.39
283
2,300.47
247.17
2,053.30
167,437.09
284
2,300.47
244.18
2,056.29
165,380.80
285
2,300.47
241.18
2,059.29
163,321.51
286
2,300.47
238.18
2,062.29
161,259.22
287
2,300.47
235.17
2,065.30
159,193.92
288
2,300.47
232.16
2,068.31
157,125.61
289
2,300.47
229.14
2,071.33
155,054.28
290
2,300.47
226.12
2,074.35
152,979.93
291
2,300.47
223.10
2,077.37
150,902.55
292
2,300.47
220.07
2,080.40
148,822.15
293
2,300.47
217.03
2,083.44
146,738.71
294
2,300.47
213.99
2,086.48
144,652.24
295
2,300.47
210.95
2,089.52
142,562.72
296
2,300.47
207.90
2,092.57
140,470.15
297
2,300.47
204.85
2,095.62
138,374.53
298
2,300.47
201.80
2,098.67
136,275.86
299
2,300.47
198.74
2,101.73
134,174.13
300
2,300.47
195.67
2,104.80
132,069.33
301
2,300.47
192.60
2,107.87
129,961.46
302
2,300.47
189.53
2,110.94
127,850.52
303
2,300.47
186.45
2,114.02
125,736.49
304
2,300.47
183.37
2,117.10
123,619.39
305
2,300.47
180.28
2,120.19
121,499.20
306
2,300.47
177.19
2,123.28
119,375.91
307
2,300.47
174.09
2,126.38
117,249.53
308
2,300.47
170.99
2,129.48
115,120.05
309
2,300.47
167.88
2,132.59
112,987.47
310
2,300.47
164.77
2,135.70
110,851.77
311
2,300.47
161.66
2,138.81
108,712.96
312
2,300.47
158.54
2,141.93
106,571.03
313
2,300.47
155.42
2,145.05
104,425.97
314
2,300.47
152.29
2,148.18
102,277.79
315
2,300.47
149.16
2,151.31
100,126.48
316
2,300.47
146.02
2,154.45
97,972.03
317
2,300.47
142.88
2,157.59
95,814.43
318
2,300.47
139.73
2,160.74
93,653.69
319
2,300.47
136.58
2,163.89
91,489.80
320
2,300.47
133.42
2,167.05
89,322.75
321
2,300.47
130.26
2,170.21
87,152.54
322
2,300.47
127.10
2,173.37
84,979.17
323
2,300.47
123.93
2,176.54
82,802.63
324
2,300.47
120.75
2,179.72
80,622.91
325
2,300.47
117.58
2,182.89
78,440.02
326
2,300.47
114.39
2,186.08
76,253.94
327
2,300.47
111.20
2,189.27
74,064.67
328
2,300.47
108.01
2,192.46
71,872.21
329
2,300.47
104.81
2,195.66
69,676.56
330
2,300.47
101.61
2,198.86
67,477.70
331
2,300.47
98.40
2,202.07
65,275.63
332
2,300.47
95.19
2,205.28
63,070.36
333
2,300.47
91.98
2,208.49
60,861.87
334
2,300.47
88.76
2,211.71
58,650.15
335
2,300.47
85.53
2,214.94
56,435.21
336
2,300.47
82.30
2,218.17
54,217.05
337
2,300.47
79.07
2,221.40
51,995.64
338
2,300.47
75.83
2,224.64
49,771.00
339
2,300.47
72.58
2,227.89
47,543.11
340
2,300.47
69.33
2,231.14
45,311.98
341
2,300.47
66.08
2,234.39
43,077.59
342
2,300.47
62.82
2,237.65
40,839.94
343
2,300.47
59.56
2,240.91
38,599.03
344
2,300.47
56.29
2,244.18
36,354.85
345
2,300.47
53.02
2,247.45
34,107.39
346
2,300.47
49.74
2,250.73
31,856.66
347
2,300.47
46.46
2,254.01
29,602.65
348
2,300.47
43.17
2,257.30
27,345.35
349
2,300.47
39.88
2,260.59
25,084.76
350
2,300.47
36.58
2,263.89
22,820.87
351
2,300.47
33.28
2,267.19
20,553.68
352
2,300.47
29.97
2,270.50
18,283.19
353
2,300.47
26.66
2,273.81
16,009.38
354
2,300.47
23.35
2,277.12
13,732.26
355
2,300.47
20.03
2,280.44
11,451.81
356
2,300.47
16.70
2,283.77
9,168.04
357
2,300.47
13.37
2,287.10
6,880.94
358
2,300.47
10.03
2,290.44
4,590.51
359
2,300.47
6.69
2,293.78
2,296.73
360
2,300.08
3.35
2,296.73
0.00
Totals
828,168.81
184,218.81
643,950.00

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