Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 2,123.05  
 

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
2,123.05
490.00
1,633.05
670,366.95
2
2,123.05
488.81
1,634.24
668,732.71
3
2,123.05
487.62
1,635.43
667,097.28
4
2,123.05
486.43
1,636.62
665,460.65
5
2,123.05
485.23
1,637.82
663,822.83
6
2,123.05
484.04
1,639.01
662,183.82
7
2,123.05
482.84
1,640.21
660,543.61
8
2,123.05
481.65
1,641.40
658,902.21
9
2,123.05
480.45
1,642.60
657,259.61
10
2,123.05
479.25
1,643.80
655,615.81
11
2,123.05
478.05
1,645.00
653,970.81
12
2,123.05
476.85
1,646.20
652,324.62
13
2,123.05
475.65
1,647.40
650,677.22
14
2,123.05
474.45
1,648.60
649,028.62
15
2,123.05
473.25
1,649.80
647,378.82
16
2,123.05
472.05
1,651.00
645,727.82
17
2,123.05
470.84
1,652.21
644,075.61
18
2,123.05
469.64
1,653.41
642,422.20
19
2,123.05
468.43
1,654.62
640,767.59
20
2,123.05
467.23
1,655.82
639,111.76
21
2,123.05
466.02
1,657.03
637,454.73
22
2,123.05
464.81
1,658.24
635,796.49
23
2,123.05
463.60
1,659.45
634,137.04
24
2,123.05
462.39
1,660.66
632,476.38
25
2,123.05
461.18
1,661.87
630,814.52
26
2,123.05
459.97
1,663.08
629,151.43
27
2,123.05
458.76
1,664.29
627,487.14
28
2,123.05
457.54
1,665.51
625,821.63
29
2,123.05
456.33
1,666.72
624,154.91
30
2,123.05
455.11
1,667.94
622,486.97
31
2,123.05
453.90
1,669.15
620,817.82
32
2,123.05
452.68
1,670.37
619,147.45
33
2,123.05
451.46
1,671.59
617,475.86
34
2,123.05
450.24
1,672.81
615,803.06
35
2,123.05
449.02
1,674.03
614,129.03
36
2,123.05
447.80
1,675.25
612,453.78
37
2,123.05
446.58
1,676.47
610,777.31
38
2,123.05
445.36
1,677.69
609,099.62
39
2,123.05
444.14
1,678.91
607,420.71
40
2,123.05
442.91
1,680.14
605,740.57
41
2,123.05
441.69
1,681.36
604,059.20
42
2,123.05
440.46
1,682.59
602,376.61
43
2,123.05
439.23
1,683.82
600,692.79
44
2,123.05
438.01
1,685.04
599,007.75
45
2,123.05
436.78
1,686.27
597,321.48
46
2,123.05
435.55
1,687.50
595,633.97
47
2,123.05
434.32
1,688.73
593,945.24
48
2,123.05
433.09
1,689.96
592,255.27
49
2,123.05
431.85
1,691.20
590,564.08
50
2,123.05
430.62
1,692.43
588,871.65
51
2,123.05
429.39
1,693.66
587,177.98
52
2,123.05
428.15
1,694.90
585,483.08
53
2,123.05
426.91
1,696.14
583,786.95
54
2,123.05
425.68
1,697.37
582,089.58
55
2,123.05
424.44
1,698.61
580,390.97
56
2,123.05
423.20
1,699.85
578,691.12
57
2,123.05
421.96
1,701.09
576,990.03
58
2,123.05
420.72
1,702.33
575,287.70
59
2,123.05
419.48
1,703.57
573,584.13
60
2,123.05
418.24
1,704.81
571,879.32
61
2,123.05
417.00
1,706.05
570,173.27
62
2,123.05
415.75
1,707.30
568,465.97
63
2,123.05
414.51
1,708.54
566,757.42
64
2,123.05
413.26
1,709.79
565,047.64
65
2,123.05
412.01
1,711.04
563,336.60
66
2,123.05
410.77
1,712.28
561,624.32
67
2,123.05
409.52
1,713.53
559,910.78
68
2,123.05
408.27
1,714.78
558,196.00
69
2,123.05
407.02
1,716.03
556,479.97
70
2,123.05
405.77
1,717.28
554,762.69
71
2,123.05
404.51
1,718.54
553,044.15
72
2,123.05
403.26
1,719.79
551,324.36
73
2,123.05
402.01
1,721.04
549,603.32
74
2,123.05
400.75
1,722.30
547,881.02
75
2,123.05
399.50
1,723.55
546,157.47
76
2,123.05
398.24
1,724.81
544,432.66
77
2,123.05
396.98
1,726.07
542,706.59
78
2,123.05
395.72
1,727.33
540,979.26
79
2,123.05
394.46
1,728.59
539,250.68
80
2,123.05
393.20
1,729.85
537,520.83
81
2,123.05
391.94
1,731.11
535,789.72
82
2,123.05
390.68
1,732.37
534,057.35
83
2,123.05
389.42
1,733.63
532,323.72
84
2,123.05
388.15
1,734.90
530,588.82
85
2,123.05
386.89
1,736.16
528,852.66
86
2,123.05
385.62
1,737.43
527,115.23
87
2,123.05
384.35
1,738.70
525,376.54
88
2,123.05
383.09
1,739.96
523,636.57
89
2,123.05
381.82
1,741.23
521,895.34
90
2,123.05
380.55
1,742.50
520,152.84
91
2,123.05
379.28
1,743.77
518,409.07
92
2,123.05
378.01
1,745.04
516,664.03
93
2,123.05
376.73
1,746.32
514,917.71
94
2,123.05
375.46
1,747.59
513,170.12
95
2,123.05
374.19
1,748.86
511,421.26
96
2,123.05
372.91
1,750.14
509,671.12
97
2,123.05
371.64
1,751.41
507,919.70
98
2,123.05
370.36
1,752.69
506,167.01
99
2,123.05
369.08
1,753.97
504,413.04
100
2,123.05
367.80
1,755.25
502,657.79
101
2,123.05
366.52
1,756.53
500,901.27
102
2,123.05
365.24
1,757.81
499,143.46
103
2,123.05
363.96
1,759.09
497,384.36
104
2,123.05
362.68
1,760.37
495,623.99
105
2,123.05
361.39
1,761.66
493,862.33
106
2,123.05
360.11
1,762.94
492,099.39
107
2,123.05
358.82
1,764.23
490,335.16
108
2,123.05
357.54
1,765.51
488,569.65
109
2,123.05
356.25
1,766.80
486,802.85
110
2,123.05
354.96
1,768.09
485,034.76
111
2,123.05
353.67
1,769.38
483,265.38
112
2,123.05
352.38
1,770.67
481,494.71
113
2,123.05
351.09
1,771.96
479,722.75
114
2,123.05
349.80
1,773.25
477,949.50
115
2,123.05
348.50
1,774.55
476,174.95
116
2,123.05
347.21
1,775.84
474,399.11
117
2,123.05
345.92
1,777.13
472,621.98
118
2,123.05
344.62
1,778.43
470,843.55
119
2,123.05
343.32
1,779.73
469,063.82
120
2,123.05
342.03
1,781.02
467,282.80
121
2,123.05
340.73
1,782.32
465,500.48
122
2,123.05
339.43
1,783.62
463,716.85
123
2,123.05
338.13
1,784.92
461,931.93
124
2,123.05
336.83
1,786.22
460,145.71
125
2,123.05
335.52
1,787.53
458,358.18
126
2,123.05
334.22
1,788.83
456,569.35
127
2,123.05
332.92
1,790.13
454,779.21
128
2,123.05
331.61
1,791.44
452,987.77
129
2,123.05
330.30
1,792.75
451,195.03
130
2,123.05
329.00
1,794.05
449,400.97
131
2,123.05
327.69
1,795.36
447,605.61
132
2,123.05
326.38
1,796.67
445,808.94
133
2,123.05
325.07
1,797.98
444,010.96
134
2,123.05
323.76
1,799.29
442,211.67
135
2,123.05
322.45
1,800.60
440,411.06
136
2,123.05
321.13
1,801.92
438,609.15
137
2,123.05
319.82
1,803.23
436,805.92
138
2,123.05
318.50
1,804.55
435,001.37
139
2,123.05
317.19
1,805.86
433,195.51
140
2,123.05
315.87
1,807.18
431,388.33
141
2,123.05
314.55
1,808.50
429,579.83
142
2,123.05
313.24
1,809.81
427,770.02
143
2,123.05
311.92
1,811.13
425,958.89
144
2,123.05
310.60
1,812.45
424,146.43
145
2,123.05
309.27
1,813.78
422,332.65
146
2,123.05
307.95
1,815.10
420,517.55
147
2,123.05
306.63
1,816.42
418,701.13
148
2,123.05
305.30
1,817.75
416,883.39
149
2,123.05
303.98
1,819.07
415,064.31
150
2,123.05
302.65
1,820.40
413,243.91
151
2,123.05
301.32
1,821.73
411,422.19
152
2,123.05
300.00
1,823.05
409,599.13
153
2,123.05
298.67
1,824.38
407,774.75
154
2,123.05
297.34
1,825.71
405,949.03
155
2,123.05
296.00
1,827.05
404,121.99
156
2,123.05
294.67
1,828.38
402,293.61
157
2,123.05
293.34
1,829.71
400,463.90
158
2,123.05
292.00
1,831.05
398,632.86
159
2,123.05
290.67
1,832.38
396,800.48
160
2,123.05
289.33
1,833.72
394,966.76
161
2,123.05
288.00
1,835.05
393,131.71
162
2,123.05
286.66
1,836.39
391,295.31
163
2,123.05
285.32
1,837.73
389,457.58
164
2,123.05
283.98
1,839.07
387,618.51
165
2,123.05
282.64
1,840.41
385,778.10
166
2,123.05
281.30
1,841.75
383,936.35
167
2,123.05
279.95
1,843.10
382,093.25
168
2,123.05
278.61
1,844.44
380,248.81
169
2,123.05
277.26
1,845.79
378,403.03
170
2,123.05
275.92
1,847.13
376,555.89
171
2,123.05
274.57
1,848.48
374,707.42
172
2,123.05
273.22
1,849.83
372,857.59
173
2,123.05
271.88
1,851.17
371,006.42
174
2,123.05
270.53
1,852.52
369,153.89
175
2,123.05
269.17
1,853.88
367,300.02
176
2,123.05
267.82
1,855.23
365,444.79
177
2,123.05
266.47
1,856.58
363,588.21
178
2,123.05
265.12
1,857.93
361,730.28
179
2,123.05
263.76
1,859.29
359,870.99
180
2,123.05
262.41
1,860.64
358,010.34
181
2,123.05
261.05
1,862.00
356,148.34
182
2,123.05
259.69
1,863.36
354,284.98
183
2,123.05
258.33
1,864.72
352,420.27
184
2,123.05
256.97
1,866.08
350,554.19
185
2,123.05
255.61
1,867.44
348,686.75
186
2,123.05
254.25
1,868.80
346,817.95
187
2,123.05
252.89
1,870.16
344,947.79
188
2,123.05
251.52
1,871.53
343,076.27
189
2,123.05
250.16
1,872.89
341,203.38
190
2,123.05
248.79
1,874.26
339,329.12
191
2,123.05
247.43
1,875.62
337,453.50
192
2,123.05
246.06
1,876.99
335,576.51
193
2,123.05
244.69
1,878.36
333,698.15
194
2,123.05
243.32
1,879.73
331,818.42
195
2,123.05
241.95
1,881.10
329,937.32
196
2,123.05
240.58
1,882.47
328,054.85
197
2,123.05
239.21
1,883.84
326,171.01
198
2,123.05
237.83
1,885.22
324,285.79
199
2,123.05
236.46
1,886.59
322,399.20
200
2,123.05
235.08
1,887.97
320,511.23
201
2,123.05
233.71
1,889.34
318,621.89
202
2,123.05
232.33
1,890.72
316,731.17
203
2,123.05
230.95
1,892.10
314,839.07
204
2,123.05
229.57
1,893.48
312,945.59
205
2,123.05
228.19
1,894.86
311,050.73
206
2,123.05
226.81
1,896.24
309,154.48
207
2,123.05
225.43
1,897.62
307,256.86
208
2,123.05
224.04
1,899.01
305,357.85
209
2,123.05
222.66
1,900.39
303,457.46
210
2,123.05
221.27
1,901.78
301,555.68
211
2,123.05
219.88
1,903.17
299,652.51
212
2,123.05
218.50
1,904.55
297,747.96
213
2,123.05
217.11
1,905.94
295,842.02
214
2,123.05
215.72
1,907.33
293,934.68
215
2,123.05
214.33
1,908.72
292,025.96
216
2,123.05
212.94
1,910.11
290,115.85
217
2,123.05
211.54
1,911.51
288,204.34
218
2,123.05
210.15
1,912.90
286,291.44
219
2,123.05
208.75
1,914.30
284,377.14
220
2,123.05
207.36
1,915.69
282,461.45
221
2,123.05
205.96
1,917.09
280,544.36
222
2,123.05
204.56
1,918.49
278,625.88
223
2,123.05
203.16
1,919.89
276,705.99
224
2,123.05
201.76
1,921.29
274,784.71
225
2,123.05
200.36
1,922.69
272,862.02
226
2,123.05
198.96
1,924.09
270,937.93
227
2,123.05
197.56
1,925.49
269,012.44
228
2,123.05
196.15
1,926.90
267,085.55
229
2,123.05
194.75
1,928.30
265,157.25
230
2,123.05
193.34
1,929.71
263,227.54
231
2,123.05
191.94
1,931.11
261,296.43
232
2,123.05
190.53
1,932.52
259,363.90
233
2,123.05
189.12
1,933.93
257,429.97
234
2,123.05
187.71
1,935.34
255,494.63
235
2,123.05
186.30
1,936.75
253,557.88
236
2,123.05
184.89
1,938.16
251,619.72
237
2,123.05
183.47
1,939.58
249,680.14
238
2,123.05
182.06
1,940.99
247,739.15
239
2,123.05
180.64
1,942.41
245,796.74
240
2,123.05
179.23
1,943.82
243,852.92
241
2,123.05
177.81
1,945.24
241,907.68
242
2,123.05
176.39
1,946.66
239,961.02
243
2,123.05
174.97
1,948.08
238,012.94
244
2,123.05
173.55
1,949.50
236,063.44
245
2,123.05
172.13
1,950.92
234,112.52
246
2,123.05
170.71
1,952.34
232,160.18
247
2,123.05
169.28
1,953.77
230,206.41
248
2,123.05
167.86
1,955.19
228,251.22
249
2,123.05
166.43
1,956.62
226,294.60
250
2,123.05
165.01
1,958.04
224,336.56
251
2,123.05
163.58
1,959.47
222,377.09
252
2,123.05
162.15
1,960.90
220,416.19
253
2,123.05
160.72
1,962.33
218,453.86
254
2,123.05
159.29
1,963.76
216,490.10
255
2,123.05
157.86
1,965.19
214,524.91
256
2,123.05
156.42
1,966.63
212,558.28
257
2,123.05
154.99
1,968.06
210,590.22
258
2,123.05
153.56
1,969.49
208,620.73
259
2,123.05
152.12
1,970.93
206,649.80
260
2,123.05
150.68
1,972.37
204,677.43
261
2,123.05
149.24
1,973.81
202,703.62
262
2,123.05
147.80
1,975.25
200,728.38
263
2,123.05
146.36
1,976.69
198,751.69
264
2,123.05
144.92
1,978.13
196,773.56
265
2,123.05
143.48
1,979.57
194,793.99
266
2,123.05
142.04
1,981.01
192,812.98
267
2,123.05
140.59
1,982.46
190,830.52
268
2,123.05
139.15
1,983.90
188,846.62
269
2,123.05
137.70
1,985.35
186,861.27
270
2,123.05
136.25
1,986.80
184,874.48
271
2,123.05
134.80
1,988.25
182,886.23
272
2,123.05
133.35
1,989.70
180,896.53
273
2,123.05
131.90
1,991.15
178,905.39
274
2,123.05
130.45
1,992.60
176,912.79
275
2,123.05
129.00
1,994.05
174,918.74
276
2,123.05
127.54
1,995.51
172,923.23
277
2,123.05
126.09
1,996.96
170,926.27
278
2,123.05
124.63
1,998.42
168,927.86
279
2,123.05
123.18
1,999.87
166,927.98
280
2,123.05
121.72
2,001.33
164,926.65
281
2,123.05
120.26
2,002.79
162,923.86
282
2,123.05
118.80
2,004.25
160,919.61
283
2,123.05
117.34
2,005.71
158,913.90
284
2,123.05
115.87
2,007.18
156,906.72
285
2,123.05
114.41
2,008.64
154,898.08
286
2,123.05
112.95
2,010.10
152,887.98
287
2,123.05
111.48
2,011.57
150,876.41
288
2,123.05
110.01
2,013.04
148,863.37
289
2,123.05
108.55
2,014.50
146,848.87
290
2,123.05
107.08
2,015.97
144,832.90
291
2,123.05
105.61
2,017.44
142,815.46
292
2,123.05
104.14
2,018.91
140,796.54
293
2,123.05
102.66
2,020.39
138,776.16
294
2,123.05
101.19
2,021.86
136,754.30
295
2,123.05
99.72
2,023.33
134,730.96
296
2,123.05
98.24
2,024.81
132,706.15
297
2,123.05
96.76
2,026.29
130,679.87
298
2,123.05
95.29
2,027.76
128,652.11
299
2,123.05
93.81
2,029.24
126,622.87
300
2,123.05
92.33
2,030.72
124,592.15
301
2,123.05
90.85
2,032.20
122,559.94
302
2,123.05
89.37
2,033.68
120,526.26
303
2,123.05
87.88
2,035.17
118,491.09
304
2,123.05
86.40
2,036.65
116,454.44
305
2,123.05
84.91
2,038.14
114,416.31
306
2,123.05
83.43
2,039.62
112,376.69
307
2,123.05
81.94
2,041.11
110,335.58
308
2,123.05
80.45
2,042.60
108,292.98
309
2,123.05
78.96
2,044.09
106,248.89
310
2,123.05
77.47
2,045.58
104,203.32
311
2,123.05
75.98
2,047.07
102,156.25
312
2,123.05
74.49
2,048.56
100,107.69
313
2,123.05
73.00
2,050.05
98,057.63
314
2,123.05
71.50
2,051.55
96,006.08
315
2,123.05
70.00
2,053.05
93,953.04
316
2,123.05
68.51
2,054.54
91,898.50
317
2,123.05
67.01
2,056.04
89,842.46
318
2,123.05
65.51
2,057.54
87,784.92
319
2,123.05
64.01
2,059.04
85,725.88
320
2,123.05
62.51
2,060.54
83,665.33
321
2,123.05
61.01
2,062.04
81,603.29
322
2,123.05
59.50
2,063.55
79,539.74
323
2,123.05
58.00
2,065.05
77,474.69
324
2,123.05
56.49
2,066.56
75,408.13
325
2,123.05
54.99
2,068.06
73,340.07
326
2,123.05
53.48
2,069.57
71,270.49
327
2,123.05
51.97
2,071.08
69,199.41
328
2,123.05
50.46
2,072.59
67,126.82
329
2,123.05
48.95
2,074.10
65,052.72
330
2,123.05
47.43
2,075.62
62,977.10
331
2,123.05
45.92
2,077.13
60,899.97
332
2,123.05
44.41
2,078.64
58,821.33
333
2,123.05
42.89
2,080.16
56,741.17
334
2,123.05
41.37
2,081.68
54,659.49
335
2,123.05
39.86
2,083.19
52,576.30
336
2,123.05
38.34
2,084.71
50,491.58
337
2,123.05
36.82
2,086.23
48,405.35
338
2,123.05
35.30
2,087.75
46,317.60
339
2,123.05
33.77
2,089.28
44,228.32
340
2,123.05
32.25
2,090.80
42,137.52
341
2,123.05
30.73
2,092.32
40,045.20
342
2,123.05
29.20
2,093.85
37,951.35
343
2,123.05
27.67
2,095.38
35,855.97
344
2,123.05
26.14
2,096.91
33,759.06
345
2,123.05
24.62
2,098.43
31,660.63
346
2,123.05
23.09
2,099.96
29,560.66
347
2,123.05
21.55
2,101.50
27,459.17
348
2,123.05
20.02
2,103.03
25,356.14
349
2,123.05
18.49
2,104.56
23,251.58
350
2,123.05
16.95
2,106.10
21,145.49
351
2,123.05
15.42
2,107.63
19,037.85
352
2,123.05
13.88
2,109.17
16,928.69
353
2,123.05
12.34
2,110.71
14,817.98
354
2,123.05
10.80
2,112.25
12,705.73
355
2,123.05
9.26
2,113.79
10,591.95
356
2,123.05
7.72
2,115.33
8,476.62
357
2,123.05
6.18
2,116.87
6,359.75
358
2,123.05
4.64
2,118.41
4,241.34
359
2,123.05
3.09
2,119.96
2,121.38
360
2,122.93
1.55
2,121.38
0.00
Totals
764,297.88
92,297.88
672,000.00

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