Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 2,328.87  
 

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
2,328.87
950.69
1,378.18
650,521.82
2
2,328.87
948.68
1,380.19
649,141.63
3
2,328.87
946.66
1,382.21
647,759.42
4
2,328.87
944.65
1,384.22
646,375.20
5
2,328.87
942.63
1,386.24
644,988.96
6
2,328.87
940.61
1,388.26
643,600.70
7
2,328.87
938.58
1,390.29
642,210.41
8
2,328.87
936.56
1,392.31
640,818.10
9
2,328.87
934.53
1,394.34
639,423.76
10
2,328.87
932.49
1,396.38
638,027.38
11
2,328.87
930.46
1,398.41
636,628.97
12
2,328.87
928.42
1,400.45
635,228.51
13
2,328.87
926.37
1,402.50
633,826.02
14
2,328.87
924.33
1,404.54
632,421.48
15
2,328.87
922.28
1,406.59
631,014.89
16
2,328.87
920.23
1,408.64
629,606.25
17
2,328.87
918.18
1,410.69
628,195.55
18
2,328.87
916.12
1,412.75
626,782.80
19
2,328.87
914.06
1,414.81
625,367.99
20
2,328.87
911.99
1,416.88
623,951.12
21
2,328.87
909.93
1,418.94
622,532.18
22
2,328.87
907.86
1,421.01
621,111.16
23
2,328.87
905.79
1,423.08
619,688.08
24
2,328.87
903.71
1,425.16
618,262.92
25
2,328.87
901.63
1,427.24
616,835.69
26
2,328.87
899.55
1,429.32
615,406.37
27
2,328.87
897.47
1,431.40
613,974.97
28
2,328.87
895.38
1,433.49
612,541.48
29
2,328.87
893.29
1,435.58
611,105.90
30
2,328.87
891.20
1,437.67
609,668.22
31
2,328.87
889.10
1,439.77
608,228.45
32
2,328.87
887.00
1,441.87
606,786.58
33
2,328.87
884.90
1,443.97
605,342.61
34
2,328.87
882.79
1,446.08
603,896.53
35
2,328.87
880.68
1,448.19
602,448.34
36
2,328.87
878.57
1,450.30
600,998.04
37
2,328.87
876.46
1,452.41
599,545.63
38
2,328.87
874.34
1,454.53
598,091.10
39
2,328.87
872.22
1,456.65
596,634.44
40
2,328.87
870.09
1,458.78
595,175.66
41
2,328.87
867.96
1,460.91
593,714.76
42
2,328.87
865.83
1,463.04
592,251.72
43
2,328.87
863.70
1,465.17
590,786.55
44
2,328.87
861.56
1,467.31
589,319.25
45
2,328.87
859.42
1,469.45
587,849.80
46
2,328.87
857.28
1,471.59
586,378.21
47
2,328.87
855.13
1,473.74
584,904.48
48
2,328.87
852.99
1,475.88
583,428.59
49
2,328.87
850.83
1,478.04
581,950.56
50
2,328.87
848.68
1,480.19
580,470.36
51
2,328.87
846.52
1,482.35
578,988.01
52
2,328.87
844.36
1,484.51
577,503.50
53
2,328.87
842.19
1,486.68
576,016.82
54
2,328.87
840.02
1,488.85
574,527.98
55
2,328.87
837.85
1,491.02
573,036.96
56
2,328.87
835.68
1,493.19
571,543.77
57
2,328.87
833.50
1,495.37
570,048.40
58
2,328.87
831.32
1,497.55
568,550.85
59
2,328.87
829.14
1,499.73
567,051.12
60
2,328.87
826.95
1,501.92
565,549.20
61
2,328.87
824.76
1,504.11
564,045.09
62
2,328.87
822.57
1,506.30
562,538.78
63
2,328.87
820.37
1,508.50
561,030.28
64
2,328.87
818.17
1,510.70
559,519.58
65
2,328.87
815.97
1,512.90
558,006.68
66
2,328.87
813.76
1,515.11
556,491.57
67
2,328.87
811.55
1,517.32
554,974.25
68
2,328.87
809.34
1,519.53
553,454.71
69
2,328.87
807.12
1,521.75
551,932.97
70
2,328.87
804.90
1,523.97
550,409.00
71
2,328.87
802.68
1,526.19
548,882.81
72
2,328.87
800.45
1,528.42
547,354.39
73
2,328.87
798.23
1,530.64
545,823.75
74
2,328.87
795.99
1,532.88
544,290.87
75
2,328.87
793.76
1,535.11
542,755.76
76
2,328.87
791.52
1,537.35
541,218.41
77
2,328.87
789.28
1,539.59
539,678.81
78
2,328.87
787.03
1,541.84
538,136.97
79
2,328.87
784.78
1,544.09
536,592.89
80
2,328.87
782.53
1,546.34
535,046.55
81
2,328.87
780.28
1,548.59
533,497.96
82
2,328.87
778.02
1,550.85
531,947.10
83
2,328.87
775.76
1,553.11
530,393.99
84
2,328.87
773.49
1,555.38
528,838.61
85
2,328.87
771.22
1,557.65
527,280.96
86
2,328.87
768.95
1,559.92
525,721.05
87
2,328.87
766.68
1,562.19
524,158.85
88
2,328.87
764.40
1,564.47
522,594.38
89
2,328.87
762.12
1,566.75
521,027.63
90
2,328.87
759.83
1,569.04
519,458.59
91
2,328.87
757.54
1,571.33
517,887.26
92
2,328.87
755.25
1,573.62
516,313.64
93
2,328.87
752.96
1,575.91
514,737.73
94
2,328.87
750.66
1,578.21
513,159.52
95
2,328.87
748.36
1,580.51
511,579.01
96
2,328.87
746.05
1,582.82
509,996.19
97
2,328.87
743.74
1,585.13
508,411.07
98
2,328.87
741.43
1,587.44
506,823.63
99
2,328.87
739.12
1,589.75
505,233.88
100
2,328.87
736.80
1,592.07
503,641.81
101
2,328.87
734.48
1,594.39
502,047.41
102
2,328.87
732.15
1,596.72
500,450.70
103
2,328.87
729.82
1,599.05
498,851.65
104
2,328.87
727.49
1,601.38
497,250.27
105
2,328.87
725.16
1,603.71
495,646.56
106
2,328.87
722.82
1,606.05
494,040.51
107
2,328.87
720.48
1,608.39
492,432.11
108
2,328.87
718.13
1,610.74
490,821.37
109
2,328.87
715.78
1,613.09
489,208.28
110
2,328.87
713.43
1,615.44
487,592.84
111
2,328.87
711.07
1,617.80
485,975.05
112
2,328.87
708.71
1,620.16
484,354.89
113
2,328.87
706.35
1,622.52
482,732.37
114
2,328.87
703.98
1,624.89
481,107.48
115
2,328.87
701.62
1,627.25
479,480.23
116
2,328.87
699.24
1,629.63
477,850.60
117
2,328.87
696.87
1,632.00
476,218.60
118
2,328.87
694.49
1,634.38
474,584.21
119
2,328.87
692.10
1,636.77
472,947.44
120
2,328.87
689.72
1,639.15
471,308.29
121
2,328.87
687.32
1,641.55
469,666.74
122
2,328.87
684.93
1,643.94
468,022.80
123
2,328.87
682.53
1,646.34
466,376.47
124
2,328.87
680.13
1,648.74
464,727.73
125
2,328.87
677.73
1,651.14
463,076.59
126
2,328.87
675.32
1,653.55
461,423.04
127
2,328.87
672.91
1,655.96
459,767.08
128
2,328.87
670.49
1,658.38
458,108.70
129
2,328.87
668.08
1,660.79
456,447.91
130
2,328.87
665.65
1,663.22
454,784.69
131
2,328.87
663.23
1,665.64
453,119.05
132
2,328.87
660.80
1,668.07
451,450.98
133
2,328.87
658.37
1,670.50
449,780.47
134
2,328.87
655.93
1,672.94
448,107.53
135
2,328.87
653.49
1,675.38
446,432.15
136
2,328.87
651.05
1,677.82
444,754.33
137
2,328.87
648.60
1,680.27
443,074.06
138
2,328.87
646.15
1,682.72
441,391.34
139
2,328.87
643.70
1,685.17
439,706.16
140
2,328.87
641.24
1,687.63
438,018.53
141
2,328.87
638.78
1,690.09
436,328.44
142
2,328.87
636.31
1,692.56
434,635.88
143
2,328.87
633.84
1,695.03
432,940.86
144
2,328.87
631.37
1,697.50
431,243.36
145
2,328.87
628.90
1,699.97
429,543.38
146
2,328.87
626.42
1,702.45
427,840.93
147
2,328.87
623.93
1,704.94
426,136.00
148
2,328.87
621.45
1,707.42
424,428.57
149
2,328.87
618.96
1,709.91
422,718.66
150
2,328.87
616.46
1,712.41
421,006.26
151
2,328.87
613.97
1,714.90
419,291.35
152
2,328.87
611.47
1,717.40
417,573.95
153
2,328.87
608.96
1,719.91
415,854.04
154
2,328.87
606.45
1,722.42
414,131.63
155
2,328.87
603.94
1,724.93
412,406.70
156
2,328.87
601.43
1,727.44
410,679.26
157
2,328.87
598.91
1,729.96
408,949.29
158
2,328.87
596.38
1,732.49
407,216.81
159
2,328.87
593.86
1,735.01
405,481.80
160
2,328.87
591.33
1,737.54
403,744.25
161
2,328.87
588.79
1,740.08
402,004.18
162
2,328.87
586.26
1,742.61
400,261.56
163
2,328.87
583.71
1,745.16
398,516.41
164
2,328.87
581.17
1,747.70
396,768.71
165
2,328.87
578.62
1,750.25
395,018.46
166
2,328.87
576.07
1,752.80
393,265.66
167
2,328.87
573.51
1,755.36
391,510.30
168
2,328.87
570.95
1,757.92
389,752.38
169
2,328.87
568.39
1,760.48
387,991.90
170
2,328.87
565.82
1,763.05
386,228.85
171
2,328.87
563.25
1,765.62
384,463.23
172
2,328.87
560.68
1,768.19
382,695.04
173
2,328.87
558.10
1,770.77
380,924.26
174
2,328.87
555.51
1,773.36
379,150.91
175
2,328.87
552.93
1,775.94
377,374.97
176
2,328.87
550.34
1,778.53
375,596.44
177
2,328.87
547.74
1,781.13
373,815.31
178
2,328.87
545.15
1,783.72
372,031.59
179
2,328.87
542.55
1,786.32
370,245.26
180
2,328.87
539.94
1,788.93
368,456.34
181
2,328.87
537.33
1,791.54
366,664.80
182
2,328.87
534.72
1,794.15
364,870.65
183
2,328.87
532.10
1,796.77
363,073.88
184
2,328.87
529.48
1,799.39
361,274.49
185
2,328.87
526.86
1,802.01
359,472.48
186
2,328.87
524.23
1,804.64
357,667.84
187
2,328.87
521.60
1,807.27
355,860.57
188
2,328.87
518.96
1,809.91
354,050.66
189
2,328.87
516.32
1,812.55
352,238.12
190
2,328.87
513.68
1,815.19
350,422.93
191
2,328.87
511.03
1,817.84
348,605.09
192
2,328.87
508.38
1,820.49
346,784.60
193
2,328.87
505.73
1,823.14
344,961.46
194
2,328.87
503.07
1,825.80
343,135.66
195
2,328.87
500.41
1,828.46
341,307.20
196
2,328.87
497.74
1,831.13
339,476.07
197
2,328.87
495.07
1,833.80
337,642.27
198
2,328.87
492.39
1,836.48
335,805.79
199
2,328.87
489.72
1,839.15
333,966.64
200
2,328.87
487.03
1,841.84
332,124.80
201
2,328.87
484.35
1,844.52
330,280.28
202
2,328.87
481.66
1,847.21
328,433.07
203
2,328.87
478.96
1,849.91
326,583.17
204
2,328.87
476.27
1,852.60
324,730.56
205
2,328.87
473.57
1,855.30
322,875.26
206
2,328.87
470.86
1,858.01
321,017.25
207
2,328.87
468.15
1,860.72
319,156.53
208
2,328.87
465.44
1,863.43
317,293.09
209
2,328.87
462.72
1,866.15
315,426.94
210
2,328.87
460.00
1,868.87
313,558.07
211
2,328.87
457.27
1,871.60
311,686.47
212
2,328.87
454.54
1,874.33
309,812.15
213
2,328.87
451.81
1,877.06
307,935.09
214
2,328.87
449.07
1,879.80
306,055.29
215
2,328.87
446.33
1,882.54
304,172.75
216
2,328.87
443.59
1,885.28
302,287.46
217
2,328.87
440.84
1,888.03
300,399.43
218
2,328.87
438.08
1,890.79
298,508.64
219
2,328.87
435.33
1,893.54
296,615.10
220
2,328.87
432.56
1,896.31
294,718.79
221
2,328.87
429.80
1,899.07
292,819.72
222
2,328.87
427.03
1,901.84
290,917.88
223
2,328.87
424.26
1,904.61
289,013.26
224
2,328.87
421.48
1,907.39
287,105.87
225
2,328.87
418.70
1,910.17
285,195.70
226
2,328.87
415.91
1,912.96
283,282.74
227
2,328.87
413.12
1,915.75
281,366.99
228
2,328.87
410.33
1,918.54
279,448.44
229
2,328.87
407.53
1,921.34
277,527.10
230
2,328.87
404.73
1,924.14
275,602.96
231
2,328.87
401.92
1,926.95
273,676.01
232
2,328.87
399.11
1,929.76
271,746.25
233
2,328.87
396.30
1,932.57
269,813.68
234
2,328.87
393.48
1,935.39
267,878.29
235
2,328.87
390.66
1,938.21
265,940.07
236
2,328.87
387.83
1,941.04
263,999.03
237
2,328.87
385.00
1,943.87
262,055.16
238
2,328.87
382.16
1,946.71
260,108.45
239
2,328.87
379.32
1,949.55
258,158.91
240
2,328.87
376.48
1,952.39
256,206.52
241
2,328.87
373.63
1,955.24
254,251.29
242
2,328.87
370.78
1,958.09
252,293.20
243
2,328.87
367.93
1,960.94
250,332.26
244
2,328.87
365.07
1,963.80
248,368.45
245
2,328.87
362.20
1,966.67
246,401.79
246
2,328.87
359.34
1,969.53
244,432.25
247
2,328.87
356.46
1,972.41
242,459.85
248
2,328.87
353.59
1,975.28
240,484.56
249
2,328.87
350.71
1,978.16
238,506.40
250
2,328.87
347.82
1,981.05
236,525.35
251
2,328.87
344.93
1,983.94
234,541.42
252
2,328.87
342.04
1,986.83
232,554.59
253
2,328.87
339.14
1,989.73
230,564.86
254
2,328.87
336.24
1,992.63
228,572.23
255
2,328.87
333.33
1,995.54
226,576.69
256
2,328.87
330.42
1,998.45
224,578.25
257
2,328.87
327.51
2,001.36
222,576.89
258
2,328.87
324.59
2,004.28
220,572.61
259
2,328.87
321.67
2,007.20
218,565.41
260
2,328.87
318.74
2,010.13
216,555.28
261
2,328.87
315.81
2,013.06
214,542.22
262
2,328.87
312.87
2,016.00
212,526.22
263
2,328.87
309.93
2,018.94
210,507.29
264
2,328.87
306.99
2,021.88
208,485.41
265
2,328.87
304.04
2,024.83
206,460.58
266
2,328.87
301.09
2,027.78
204,432.80
267
2,328.87
298.13
2,030.74
202,402.06
268
2,328.87
295.17
2,033.70
200,368.36
269
2,328.87
292.20
2,036.67
198,331.69
270
2,328.87
289.23
2,039.64
196,292.05
271
2,328.87
286.26
2,042.61
194,249.44
272
2,328.87
283.28
2,045.59
192,203.85
273
2,328.87
280.30
2,048.57
190,155.28
274
2,328.87
277.31
2,051.56
188,103.72
275
2,328.87
274.32
2,054.55
186,049.17
276
2,328.87
271.32
2,057.55
183,991.62
277
2,328.87
268.32
2,060.55
181,931.07
278
2,328.87
265.32
2,063.55
179,867.52
279
2,328.87
262.31
2,066.56
177,800.95
280
2,328.87
259.29
2,069.58
175,731.38
281
2,328.87
256.27
2,072.60
173,658.78
282
2,328.87
253.25
2,075.62
171,583.16
283
2,328.87
250.23
2,078.64
169,504.52
284
2,328.87
247.19
2,081.68
167,422.84
285
2,328.87
244.16
2,084.71
165,338.13
286
2,328.87
241.12
2,087.75
163,250.38
287
2,328.87
238.07
2,090.80
161,159.58
288
2,328.87
235.02
2,093.85
159,065.74
289
2,328.87
231.97
2,096.90
156,968.84
290
2,328.87
228.91
2,099.96
154,868.88
291
2,328.87
225.85
2,103.02
152,765.86
292
2,328.87
222.78
2,106.09
150,659.78
293
2,328.87
219.71
2,109.16
148,550.62
294
2,328.87
216.64
2,112.23
146,438.38
295
2,328.87
213.56
2,115.31
144,323.07
296
2,328.87
210.47
2,118.40
142,204.67
297
2,328.87
207.38
2,121.49
140,083.18
298
2,328.87
204.29
2,124.58
137,958.60
299
2,328.87
201.19
2,127.68
135,830.92
300
2,328.87
198.09
2,130.78
133,700.14
301
2,328.87
194.98
2,133.89
131,566.25
302
2,328.87
191.87
2,137.00
129,429.24
303
2,328.87
188.75
2,140.12
127,289.13
304
2,328.87
185.63
2,143.24
125,145.89
305
2,328.87
182.50
2,146.37
122,999.52
306
2,328.87
179.37
2,149.50
120,850.02
307
2,328.87
176.24
2,152.63
118,697.39
308
2,328.87
173.10
2,155.77
116,541.62
309
2,328.87
169.96
2,158.91
114,382.71
310
2,328.87
166.81
2,162.06
112,220.65
311
2,328.87
163.66
2,165.21
110,055.43
312
2,328.87
160.50
2,168.37
107,887.06
313
2,328.87
157.34
2,171.53
105,715.53
314
2,328.87
154.17
2,174.70
103,540.83
315
2,328.87
151.00
2,177.87
101,362.95
316
2,328.87
147.82
2,181.05
99,181.90
317
2,328.87
144.64
2,184.23
96,997.67
318
2,328.87
141.45
2,187.42
94,810.26
319
2,328.87
138.26
2,190.61
92,619.65
320
2,328.87
135.07
2,193.80
90,425.85
321
2,328.87
131.87
2,197.00
88,228.85
322
2,328.87
128.67
2,200.20
86,028.65
323
2,328.87
125.46
2,203.41
83,825.24
324
2,328.87
122.25
2,206.62
81,618.62
325
2,328.87
119.03
2,209.84
79,408.77
326
2,328.87
115.80
2,213.07
77,195.71
327
2,328.87
112.58
2,216.29
74,979.41
328
2,328.87
109.34
2,219.53
72,759.89
329
2,328.87
106.11
2,222.76
70,537.13
330
2,328.87
102.87
2,226.00
68,311.12
331
2,328.87
99.62
2,229.25
66,081.87
332
2,328.87
96.37
2,232.50
63,849.37
333
2,328.87
93.11
2,235.76
61,613.62
334
2,328.87
89.85
2,239.02
59,374.60
335
2,328.87
86.59
2,242.28
57,132.32
336
2,328.87
83.32
2,245.55
54,886.77
337
2,328.87
80.04
2,248.83
52,637.94
338
2,328.87
76.76
2,252.11
50,385.83
339
2,328.87
73.48
2,255.39
48,130.44
340
2,328.87
70.19
2,258.68
45,871.76
341
2,328.87
66.90
2,261.97
43,609.79
342
2,328.87
63.60
2,265.27
41,344.52
343
2,328.87
60.29
2,268.58
39,075.94
344
2,328.87
56.99
2,271.88
36,804.06
345
2,328.87
53.67
2,275.20
34,528.86
346
2,328.87
50.35
2,278.52
32,250.34
347
2,328.87
47.03
2,281.84
29,968.51
348
2,328.87
43.70
2,285.17
27,683.34
349
2,328.87
40.37
2,288.50
25,394.84
350
2,328.87
37.03
2,291.84
23,103.01
351
2,328.87
33.69
2,295.18
20,807.83
352
2,328.87
30.34
2,298.53
18,509.30
353
2,328.87
26.99
2,301.88
16,207.42
354
2,328.87
23.64
2,305.23
13,902.19
355
2,328.87
20.27
2,308.60
11,593.59
356
2,328.87
16.91
2,311.96
9,281.63
357
2,328.87
13.54
2,315.33
6,966.30
358
2,328.87
10.16
2,318.71
4,647.59
359
2,328.87
6.78
2,322.09
2,325.49
360
2,328.89
3.39
2,325.49
0.00
Totals
838,393.22
186,493.22
651,900.00

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