Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 2,231.63  
 

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
2,231.63
753.96
1,477.67
656,522.33
2
2,231.63
752.27
1,479.36
655,042.96
3
2,231.63
750.57
1,481.06
653,561.90
4
2,231.63
748.87
1,482.76
652,079.15
5
2,231.63
747.17
1,484.46
650,594.69
6
2,231.63
745.47
1,486.16
649,108.53
7
2,231.63
743.77
1,487.86
647,620.67
8
2,231.63
742.07
1,489.56
646,131.11
9
2,231.63
740.36
1,491.27
644,639.84
10
2,231.63
738.65
1,492.98
643,146.86
11
2,231.63
736.94
1,494.69
641,652.17
12
2,231.63
735.23
1,496.40
640,155.76
13
2,231.63
733.51
1,498.12
638,657.64
14
2,231.63
731.80
1,499.83
637,157.81
15
2,231.63
730.08
1,501.55
635,656.26
16
2,231.63
728.36
1,503.27
634,152.98
17
2,231.63
726.63
1,505.00
632,647.99
18
2,231.63
724.91
1,506.72
631,141.27
19
2,231.63
723.18
1,508.45
629,632.82
20
2,231.63
721.45
1,510.18
628,122.64
21
2,231.63
719.72
1,511.91
626,610.74
22
2,231.63
717.99
1,513.64
625,097.10
23
2,231.63
716.26
1,515.37
623,581.73
24
2,231.63
714.52
1,517.11
622,064.62
25
2,231.63
712.78
1,518.85
620,545.77
26
2,231.63
711.04
1,520.59
619,025.18
27
2,231.63
709.30
1,522.33
617,502.85
28
2,231.63
707.56
1,524.07
615,978.78
29
2,231.63
705.81
1,525.82
614,452.95
30
2,231.63
704.06
1,527.57
612,925.38
31
2,231.63
702.31
1,529.32
611,396.07
32
2,231.63
700.56
1,531.07
609,864.99
33
2,231.63
698.80
1,532.83
608,332.17
34
2,231.63
697.05
1,534.58
606,797.58
35
2,231.63
695.29
1,536.34
605,261.24
36
2,231.63
693.53
1,538.10
603,723.14
37
2,231.63
691.77
1,539.86
602,183.28
38
2,231.63
690.00
1,541.63
600,641.65
39
2,231.63
688.24
1,543.39
599,098.25
40
2,231.63
686.47
1,545.16
597,553.09
41
2,231.63
684.70
1,546.93
596,006.16
42
2,231.63
682.92
1,548.71
594,457.45
43
2,231.63
681.15
1,550.48
592,906.97
44
2,231.63
679.37
1,552.26
591,354.71
45
2,231.63
677.59
1,554.04
589,800.68
46
2,231.63
675.81
1,555.82
588,244.86
47
2,231.63
674.03
1,557.60
586,687.26
48
2,231.63
672.25
1,559.38
585,127.88
49
2,231.63
670.46
1,561.17
583,566.71
50
2,231.63
668.67
1,562.96
582,003.75
51
2,231.63
666.88
1,564.75
580,439.00
52
2,231.63
665.09
1,566.54
578,872.45
53
2,231.63
663.29
1,568.34
577,304.11
54
2,231.63
661.49
1,570.14
575,733.98
55
2,231.63
659.70
1,571.93
574,162.04
56
2,231.63
657.89
1,573.74
572,588.31
57
2,231.63
656.09
1,575.54
571,012.77
58
2,231.63
654.29
1,577.34
569,435.42
59
2,231.63
652.48
1,579.15
567,856.27
60
2,231.63
650.67
1,580.96
566,275.31
61
2,231.63
648.86
1,582.77
564,692.54
62
2,231.63
647.04
1,584.59
563,107.95
63
2,231.63
645.23
1,586.40
561,521.55
64
2,231.63
643.41
1,588.22
559,933.33
65
2,231.63
641.59
1,590.04
558,343.29
66
2,231.63
639.77
1,591.86
556,751.43
67
2,231.63
637.94
1,593.69
555,157.74
68
2,231.63
636.12
1,595.51
553,562.23
69
2,231.63
634.29
1,597.34
551,964.89
70
2,231.63
632.46
1,599.17
550,365.72
71
2,231.63
630.63
1,601.00
548,764.72
72
2,231.63
628.79
1,602.84
547,161.88
73
2,231.63
626.96
1,604.67
545,557.21
74
2,231.63
625.12
1,606.51
543,950.69
75
2,231.63
623.28
1,608.35
542,342.34
76
2,231.63
621.43
1,610.20
540,732.14
77
2,231.63
619.59
1,612.04
539,120.10
78
2,231.63
617.74
1,613.89
537,506.21
79
2,231.63
615.89
1,615.74
535,890.48
80
2,231.63
614.04
1,617.59
534,272.89
81
2,231.63
612.19
1,619.44
532,653.45
82
2,231.63
610.33
1,621.30
531,032.15
83
2,231.63
608.47
1,623.16
529,408.99
84
2,231.63
606.61
1,625.02
527,783.98
85
2,231.63
604.75
1,626.88
526,157.10
86
2,231.63
602.89
1,628.74
524,528.36
87
2,231.63
601.02
1,630.61
522,897.75
88
2,231.63
599.15
1,632.48
521,265.27
89
2,231.63
597.28
1,634.35
519,630.93
90
2,231.63
595.41
1,636.22
517,994.71
91
2,231.63
593.54
1,638.09
516,356.61
92
2,231.63
591.66
1,639.97
514,716.64
93
2,231.63
589.78
1,641.85
513,074.79
94
2,231.63
587.90
1,643.73
511,431.06
95
2,231.63
586.01
1,645.62
509,785.44
96
2,231.63
584.13
1,647.50
508,137.94
97
2,231.63
582.24
1,649.39
506,488.55
98
2,231.63
580.35
1,651.28
504,837.28
99
2,231.63
578.46
1,653.17
503,184.11
100
2,231.63
576.57
1,655.06
501,529.04
101
2,231.63
574.67
1,656.96
499,872.08
102
2,231.63
572.77
1,658.86
498,213.22
103
2,231.63
570.87
1,660.76
496,552.46
104
2,231.63
568.97
1,662.66
494,889.79
105
2,231.63
567.06
1,664.57
493,225.23
106
2,231.63
565.15
1,666.48
491,558.75
107
2,231.63
563.24
1,668.39
489,890.36
108
2,231.63
561.33
1,670.30
488,220.07
109
2,231.63
559.42
1,672.21
486,547.86
110
2,231.63
557.50
1,674.13
484,873.73
111
2,231.63
555.58
1,676.05
483,197.68
112
2,231.63
553.66
1,677.97
481,519.72
113
2,231.63
551.74
1,679.89
479,839.83
114
2,231.63
549.82
1,681.81
478,158.01
115
2,231.63
547.89
1,683.74
476,474.27
116
2,231.63
545.96
1,685.67
474,788.60
117
2,231.63
544.03
1,687.60
473,101.00
118
2,231.63
542.09
1,689.54
471,411.47
119
2,231.63
540.16
1,691.47
469,720.00
120
2,231.63
538.22
1,693.41
468,026.59
121
2,231.63
536.28
1,695.35
466,331.24
122
2,231.63
534.34
1,697.29
464,633.95
123
2,231.63
532.39
1,699.24
462,934.71
124
2,231.63
530.45
1,701.18
461,233.53
125
2,231.63
528.50
1,703.13
459,530.39
126
2,231.63
526.55
1,705.08
457,825.31
127
2,231.63
524.59
1,707.04
456,118.27
128
2,231.63
522.64
1,708.99
454,409.27
129
2,231.63
520.68
1,710.95
452,698.32
130
2,231.63
518.72
1,712.91
450,985.41
131
2,231.63
516.75
1,714.88
449,270.53
132
2,231.63
514.79
1,716.84
447,553.69
133
2,231.63
512.82
1,718.81
445,834.88
134
2,231.63
510.85
1,720.78
444,114.11
135
2,231.63
508.88
1,722.75
442,391.36
136
2,231.63
506.91
1,724.72
440,666.63
137
2,231.63
504.93
1,726.70
438,939.93
138
2,231.63
502.95
1,728.68
437,211.26
139
2,231.63
500.97
1,730.66
435,480.60
140
2,231.63
498.99
1,732.64
433,747.96
141
2,231.63
497.00
1,734.63
432,013.33
142
2,231.63
495.02
1,736.61
430,276.71
143
2,231.63
493.03
1,738.60
428,538.11
144
2,231.63
491.03
1,740.60
426,797.51
145
2,231.63
489.04
1,742.59
425,054.92
146
2,231.63
487.04
1,744.59
423,310.33
147
2,231.63
485.04
1,746.59
421,563.75
148
2,231.63
483.04
1,748.59
419,815.16
149
2,231.63
481.04
1,750.59
418,064.57
150
2,231.63
479.03
1,752.60
416,311.97
151
2,231.63
477.02
1,754.61
414,557.36
152
2,231.63
475.01
1,756.62
412,800.75
153
2,231.63
473.00
1,758.63
411,042.12
154
2,231.63
470.99
1,760.64
409,281.47
155
2,231.63
468.97
1,762.66
407,518.81
156
2,231.63
466.95
1,764.68
405,754.13
157
2,231.63
464.93
1,766.70
403,987.43
158
2,231.63
462.90
1,768.73
402,218.70
159
2,231.63
460.88
1,770.75
400,447.94
160
2,231.63
458.85
1,772.78
398,675.16
161
2,231.63
456.82
1,774.81
396,900.35
162
2,231.63
454.78
1,776.85
395,123.50
163
2,231.63
452.75
1,778.88
393,344.61
164
2,231.63
450.71
1,780.92
391,563.69
165
2,231.63
448.67
1,782.96
389,780.73
166
2,231.63
446.62
1,785.01
387,995.72
167
2,231.63
444.58
1,787.05
386,208.67
168
2,231.63
442.53
1,789.10
384,419.57
169
2,231.63
440.48
1,791.15
382,628.42
170
2,231.63
438.43
1,793.20
380,835.22
171
2,231.63
436.37
1,795.26
379,039.96
172
2,231.63
434.32
1,797.31
377,242.65
173
2,231.63
432.26
1,799.37
375,443.28
174
2,231.63
430.20
1,801.43
373,641.84
175
2,231.63
428.13
1,803.50
371,838.34
176
2,231.63
426.06
1,805.57
370,032.78
177
2,231.63
424.00
1,807.63
368,225.14
178
2,231.63
421.92
1,809.71
366,415.44
179
2,231.63
419.85
1,811.78
364,603.66
180
2,231.63
417.78
1,813.85
362,789.81
181
2,231.63
415.70
1,815.93
360,973.87
182
2,231.63
413.62
1,818.01
359,155.86
183
2,231.63
411.53
1,820.10
357,335.76
184
2,231.63
409.45
1,822.18
355,513.58
185
2,231.63
407.36
1,824.27
353,689.31
186
2,231.63
405.27
1,826.36
351,862.95
187
2,231.63
403.18
1,828.45
350,034.49
188
2,231.63
401.08
1,830.55
348,203.94
189
2,231.63
398.98
1,832.65
346,371.30
190
2,231.63
396.88
1,834.75
344,536.55
191
2,231.63
394.78
1,836.85
342,699.70
192
2,231.63
392.68
1,838.95
340,860.75
193
2,231.63
390.57
1,841.06
339,019.69
194
2,231.63
388.46
1,843.17
337,176.52
195
2,231.63
386.35
1,845.28
335,331.24
196
2,231.63
384.23
1,847.40
333,483.84
197
2,231.63
382.12
1,849.51
331,634.33
198
2,231.63
380.00
1,851.63
329,782.70
199
2,231.63
377.88
1,853.75
327,928.94
200
2,231.63
375.75
1,855.88
326,073.06
201
2,231.63
373.63
1,858.00
324,215.06
202
2,231.63
371.50
1,860.13
322,354.93
203
2,231.63
369.37
1,862.26
320,492.66
204
2,231.63
367.23
1,864.40
318,628.26
205
2,231.63
365.09
1,866.54
316,761.73
206
2,231.63
362.96
1,868.67
314,893.05
207
2,231.63
360.81
1,870.82
313,022.24
208
2,231.63
358.67
1,872.96
311,149.28
209
2,231.63
356.53
1,875.10
309,274.17
210
2,231.63
354.38
1,877.25
307,396.92
211
2,231.63
352.23
1,879.40
305,517.52
212
2,231.63
350.07
1,881.56
303,635.96
213
2,231.63
347.92
1,883.71
301,752.24
214
2,231.63
345.76
1,885.87
299,866.37
215
2,231.63
343.60
1,888.03
297,978.34
216
2,231.63
341.43
1,890.20
296,088.14
217
2,231.63
339.27
1,892.36
294,195.78
218
2,231.63
337.10
1,894.53
292,301.25
219
2,231.63
334.93
1,896.70
290,404.55
220
2,231.63
332.76
1,898.87
288,505.67
221
2,231.63
330.58
1,901.05
286,604.62
222
2,231.63
328.40
1,903.23
284,701.39
223
2,231.63
326.22
1,905.41
282,795.98
224
2,231.63
324.04
1,907.59
280,888.39
225
2,231.63
321.85
1,909.78
278,978.61
226
2,231.63
319.66
1,911.97
277,066.65
227
2,231.63
317.47
1,914.16
275,152.49
228
2,231.63
315.28
1,916.35
273,236.14
229
2,231.63
313.08
1,918.55
271,317.59
230
2,231.63
310.88
1,920.75
269,396.84
231
2,231.63
308.68
1,922.95
267,473.90
232
2,231.63
306.48
1,925.15
265,548.75
233
2,231.63
304.27
1,927.36
263,621.39
234
2,231.63
302.07
1,929.56
261,691.83
235
2,231.63
299.86
1,931.77
259,760.05
236
2,231.63
297.64
1,933.99
257,826.07
237
2,231.63
295.43
1,936.20
255,889.86
238
2,231.63
293.21
1,938.42
253,951.44
239
2,231.63
290.99
1,940.64
252,010.80
240
2,231.63
288.76
1,942.87
250,067.93
241
2,231.63
286.54
1,945.09
248,122.83
242
2,231.63
284.31
1,947.32
246,175.51
243
2,231.63
282.08
1,949.55
244,225.96
244
2,231.63
279.84
1,951.79
242,274.17
245
2,231.63
277.61
1,954.02
240,320.15
246
2,231.63
275.37
1,956.26
238,363.88
247
2,231.63
273.13
1,958.50
236,405.38
248
2,231.63
270.88
1,960.75
234,444.63
249
2,231.63
268.63
1,963.00
232,481.63
250
2,231.63
266.39
1,965.24
230,516.39
251
2,231.63
264.13
1,967.50
228,548.89
252
2,231.63
261.88
1,969.75
226,579.14
253
2,231.63
259.62
1,972.01
224,607.13
254
2,231.63
257.36
1,974.27
222,632.87
255
2,231.63
255.10
1,976.53
220,656.34
256
2,231.63
252.84
1,978.79
218,677.54
257
2,231.63
250.57
1,981.06
216,696.48
258
2,231.63
248.30
1,983.33
214,713.15
259
2,231.63
246.03
1,985.60
212,727.54
260
2,231.63
243.75
1,987.88
210,739.66
261
2,231.63
241.47
1,990.16
208,749.50
262
2,231.63
239.19
1,992.44
206,757.07
263
2,231.63
236.91
1,994.72
204,762.35
264
2,231.63
234.62
1,997.01
202,765.34
265
2,231.63
232.34
1,999.29
200,766.05
266
2,231.63
230.04
2,001.59
198,764.46
267
2,231.63
227.75
2,003.88
196,760.58
268
2,231.63
225.45
2,006.18
194,754.41
269
2,231.63
223.16
2,008.47
192,745.93
270
2,231.63
220.85
2,010.78
190,735.16
271
2,231.63
218.55
2,013.08
188,722.08
272
2,231.63
216.24
2,015.39
186,706.69
273
2,231.63
213.93
2,017.70
184,689.00
274
2,231.63
211.62
2,020.01
182,668.99
275
2,231.63
209.31
2,022.32
180,646.67
276
2,231.63
206.99
2,024.64
178,622.03
277
2,231.63
204.67
2,026.96
176,595.07
278
2,231.63
202.35
2,029.28
174,565.79
279
2,231.63
200.02
2,031.61
172,534.18
280
2,231.63
197.70
2,033.93
170,500.25
281
2,231.63
195.36
2,036.27
168,463.98
282
2,231.63
193.03
2,038.60
166,425.38
283
2,231.63
190.70
2,040.93
164,384.45
284
2,231.63
188.36
2,043.27
162,341.18
285
2,231.63
186.02
2,045.61
160,295.56
286
2,231.63
183.67
2,047.96
158,247.60
287
2,231.63
181.33
2,050.30
156,197.30
288
2,231.63
178.98
2,052.65
154,144.64
289
2,231.63
176.62
2,055.01
152,089.64
290
2,231.63
174.27
2,057.36
150,032.28
291
2,231.63
171.91
2,059.72
147,972.56
292
2,231.63
169.55
2,062.08
145,910.48
293
2,231.63
167.19
2,064.44
143,846.04
294
2,231.63
164.82
2,066.81
141,779.23
295
2,231.63
162.46
2,069.17
139,710.06
296
2,231.63
160.08
2,071.55
137,638.51
297
2,231.63
157.71
2,073.92
135,564.60
298
2,231.63
155.33
2,076.30
133,488.30
299
2,231.63
152.96
2,078.67
131,409.63
300
2,231.63
150.57
2,081.06
129,328.57
301
2,231.63
148.19
2,083.44
127,245.13
302
2,231.63
145.80
2,085.83
125,159.30
303
2,231.63
143.41
2,088.22
123,071.08
304
2,231.63
141.02
2,090.61
120,980.47
305
2,231.63
138.62
2,093.01
118,887.46
306
2,231.63
136.23
2,095.40
116,792.06
307
2,231.63
133.82
2,097.81
114,694.25
308
2,231.63
131.42
2,100.21
112,594.04
309
2,231.63
129.01
2,102.62
110,491.43
310
2,231.63
126.60
2,105.03
108,386.40
311
2,231.63
124.19
2,107.44
106,278.96
312
2,231.63
121.78
2,109.85
104,169.11
313
2,231.63
119.36
2,112.27
102,056.84
314
2,231.63
116.94
2,114.69
99,942.15
315
2,231.63
114.52
2,117.11
97,825.04
316
2,231.63
112.09
2,119.54
95,705.50
317
2,231.63
109.66
2,121.97
93,583.53
318
2,231.63
107.23
2,124.40
91,459.14
319
2,231.63
104.80
2,126.83
89,332.30
320
2,231.63
102.36
2,129.27
87,203.03
321
2,231.63
99.92
2,131.71
85,071.32
322
2,231.63
97.48
2,134.15
82,937.17
323
2,231.63
95.03
2,136.60
80,800.57
324
2,231.63
92.58
2,139.05
78,661.53
325
2,231.63
90.13
2,141.50
76,520.03
326
2,231.63
87.68
2,143.95
74,376.08
327
2,231.63
85.22
2,146.41
72,229.67
328
2,231.63
82.76
2,148.87
70,080.80
329
2,231.63
80.30
2,151.33
67,929.47
330
2,231.63
77.84
2,153.79
65,775.68
331
2,231.63
75.37
2,156.26
63,619.42
332
2,231.63
72.90
2,158.73
61,460.69
333
2,231.63
70.42
2,161.21
59,299.48
334
2,231.63
67.95
2,163.68
57,135.80
335
2,231.63
65.47
2,166.16
54,969.64
336
2,231.63
62.99
2,168.64
52,800.99
337
2,231.63
60.50
2,171.13
50,629.86
338
2,231.63
58.01
2,173.62
48,456.25
339
2,231.63
55.52
2,176.11
46,280.14
340
2,231.63
53.03
2,178.60
44,101.54
341
2,231.63
50.53
2,181.10
41,920.44
342
2,231.63
48.03
2,183.60
39,736.84
343
2,231.63
45.53
2,186.10
37,550.75
344
2,231.63
43.03
2,188.60
35,362.14
345
2,231.63
40.52
2,191.11
33,171.03
346
2,231.63
38.01
2,193.62
30,977.41
347
2,231.63
35.49
2,196.14
28,781.28
348
2,231.63
32.98
2,198.65
26,582.62
349
2,231.63
30.46
2,201.17
24,381.45
350
2,231.63
27.94
2,203.69
22,177.76
351
2,231.63
25.41
2,206.22
19,971.54
352
2,231.63
22.88
2,208.75
17,762.80
353
2,231.63
20.35
2,211.28
15,551.52
354
2,231.63
17.82
2,213.81
13,337.71
355
2,231.63
15.28
2,216.35
11,121.36
356
2,231.63
12.74
2,218.89
8,902.48
357
2,231.63
10.20
2,221.43
6,681.05
358
2,231.63
7.66
2,223.97
4,457.07
359
2,231.63
5.11
2,226.52
2,230.55
360
2,233.10
2.56
2,230.55
0.00
Totals
803,388.27
145,388.27
658,000.00

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