Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 2,400.68  
 

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
2,400.68
980.00
1,420.68
670,579.32
2
2,400.68
977.93
1,422.75
669,156.57
3
2,400.68
975.85
1,424.83
667,731.74
4
2,400.68
973.78
1,426.90
666,304.84
5
2,400.68
971.69
1,428.99
664,875.85
6
2,400.68
969.61
1,431.07
663,444.78
7
2,400.68
967.52
1,433.16
662,011.63
8
2,400.68
965.43
1,435.25
660,576.38
9
2,400.68
963.34
1,437.34
659,139.04
10
2,400.68
961.24
1,439.44
657,699.60
11
2,400.68
959.15
1,441.53
656,258.07
12
2,400.68
957.04
1,443.64
654,814.43
13
2,400.68
954.94
1,445.74
653,368.69
14
2,400.68
952.83
1,447.85
651,920.84
15
2,400.68
950.72
1,449.96
650,470.88
16
2,400.68
948.60
1,452.08
649,018.80
17
2,400.68
946.49
1,454.19
647,564.61
18
2,400.68
944.37
1,456.31
646,108.29
19
2,400.68
942.24
1,458.44
644,649.85
20
2,400.68
940.11
1,460.57
643,189.29
21
2,400.68
937.98
1,462.70
641,726.59
22
2,400.68
935.85
1,464.83
640,261.76
23
2,400.68
933.72
1,466.96
638,794.80
24
2,400.68
931.58
1,469.10
637,325.69
25
2,400.68
929.43
1,471.25
635,854.45
26
2,400.68
927.29
1,473.39
634,381.05
27
2,400.68
925.14
1,475.54
632,905.51
28
2,400.68
922.99
1,477.69
631,427.82
29
2,400.68
920.83
1,479.85
629,947.97
30
2,400.68
918.67
1,482.01
628,465.97
31
2,400.68
916.51
1,484.17
626,981.80
32
2,400.68
914.35
1,486.33
625,495.47
33
2,400.68
912.18
1,488.50
624,006.97
34
2,400.68
910.01
1,490.67
622,516.30
35
2,400.68
907.84
1,492.84
621,023.46
36
2,400.68
905.66
1,495.02
619,528.44
37
2,400.68
903.48
1,497.20
618,031.23
38
2,400.68
901.30
1,499.38
616,531.85
39
2,400.68
899.11
1,501.57
615,030.28
40
2,400.68
896.92
1,503.76
613,526.52
41
2,400.68
894.73
1,505.95
612,020.56
42
2,400.68
892.53
1,508.15
610,512.41
43
2,400.68
890.33
1,510.35
609,002.06
44
2,400.68
888.13
1,512.55
607,489.51
45
2,400.68
885.92
1,514.76
605,974.75
46
2,400.68
883.71
1,516.97
604,457.79
47
2,400.68
881.50
1,519.18
602,938.61
48
2,400.68
879.29
1,521.39
601,417.21
49
2,400.68
877.07
1,523.61
599,893.60
50
2,400.68
874.84
1,525.84
598,367.77
51
2,400.68
872.62
1,528.06
596,839.71
52
2,400.68
870.39
1,530.29
595,309.42
53
2,400.68
868.16
1,532.52
593,776.90
54
2,400.68
865.92
1,534.76
592,242.14
55
2,400.68
863.69
1,536.99
590,705.15
56
2,400.68
861.45
1,539.23
589,165.91
57
2,400.68
859.20
1,541.48
587,624.43
58
2,400.68
856.95
1,543.73
586,080.71
59
2,400.68
854.70
1,545.98
584,534.73
60
2,400.68
852.45
1,548.23
582,986.49
61
2,400.68
850.19
1,550.49
581,436.00
62
2,400.68
847.93
1,552.75
579,883.25
63
2,400.68
845.66
1,555.02
578,328.23
64
2,400.68
843.40
1,557.28
576,770.95
65
2,400.68
841.12
1,559.56
575,211.39
66
2,400.68
838.85
1,561.83
573,649.56
67
2,400.68
836.57
1,564.11
572,085.45
68
2,400.68
834.29
1,566.39
570,519.07
69
2,400.68
832.01
1,568.67
568,950.39
70
2,400.68
829.72
1,570.96
567,379.43
71
2,400.68
827.43
1,573.25
565,806.18
72
2,400.68
825.13
1,575.55
564,230.63
73
2,400.68
822.84
1,577.84
562,652.79
74
2,400.68
820.54
1,580.14
561,072.65
75
2,400.68
818.23
1,582.45
559,490.20
76
2,400.68
815.92
1,584.76
557,905.44
77
2,400.68
813.61
1,587.07
556,318.37
78
2,400.68
811.30
1,589.38
554,728.99
79
2,400.68
808.98
1,591.70
553,137.29
80
2,400.68
806.66
1,594.02
551,543.27
81
2,400.68
804.33
1,596.35
549,946.92
82
2,400.68
802.01
1,598.67
548,348.25
83
2,400.68
799.67
1,601.01
546,747.24
84
2,400.68
797.34
1,603.34
545,143.90
85
2,400.68
795.00
1,605.68
543,538.22
86
2,400.68
792.66
1,608.02
541,930.20
87
2,400.68
790.31
1,610.37
540,319.84
88
2,400.68
787.97
1,612.71
538,707.12
89
2,400.68
785.61
1,615.07
537,092.06
90
2,400.68
783.26
1,617.42
535,474.64
91
2,400.68
780.90
1,619.78
533,854.86
92
2,400.68
778.54
1,622.14
532,232.72
93
2,400.68
776.17
1,624.51
530,608.21
94
2,400.68
773.80
1,626.88
528,981.33
95
2,400.68
771.43
1,629.25
527,352.08
96
2,400.68
769.06
1,631.62
525,720.46
97
2,400.68
766.68
1,634.00
524,086.46
98
2,400.68
764.29
1,636.39
522,450.07
99
2,400.68
761.91
1,638.77
520,811.29
100
2,400.68
759.52
1,641.16
519,170.13
101
2,400.68
757.12
1,643.56
517,526.57
102
2,400.68
754.73
1,645.95
515,880.62
103
2,400.68
752.33
1,648.35
514,232.27
104
2,400.68
749.92
1,650.76
512,581.51
105
2,400.68
747.51
1,653.17
510,928.34
106
2,400.68
745.10
1,655.58
509,272.77
107
2,400.68
742.69
1,657.99
507,614.78
108
2,400.68
740.27
1,660.41
505,954.37
109
2,400.68
737.85
1,662.83
504,291.54
110
2,400.68
735.43
1,665.25
502,626.28
111
2,400.68
733.00
1,667.68
500,958.60
112
2,400.68
730.56
1,670.12
499,288.48
113
2,400.68
728.13
1,672.55
497,615.93
114
2,400.68
725.69
1,674.99
495,940.94
115
2,400.68
723.25
1,677.43
494,263.51
116
2,400.68
720.80
1,679.88
492,583.63
117
2,400.68
718.35
1,682.33
490,901.30
118
2,400.68
715.90
1,684.78
489,216.52
119
2,400.68
713.44
1,687.24
487,529.28
120
2,400.68
710.98
1,689.70
485,839.58
121
2,400.68
708.52
1,692.16
484,147.42
122
2,400.68
706.05
1,694.63
482,452.79
123
2,400.68
703.58
1,697.10
480,755.68
124
2,400.68
701.10
1,699.58
479,056.10
125
2,400.68
698.62
1,702.06
477,354.05
126
2,400.68
696.14
1,704.54
475,649.51
127
2,400.68
693.66
1,707.02
473,942.49
128
2,400.68
691.17
1,709.51
472,232.97
129
2,400.68
688.67
1,712.01
470,520.96
130
2,400.68
686.18
1,714.50
468,806.46
131
2,400.68
683.68
1,717.00
467,089.46
132
2,400.68
681.17
1,719.51
465,369.95
133
2,400.68
678.66
1,722.02
463,647.93
134
2,400.68
676.15
1,724.53
461,923.41
135
2,400.68
673.64
1,727.04
460,196.37
136
2,400.68
671.12
1,729.56
458,466.80
137
2,400.68
668.60
1,732.08
456,734.72
138
2,400.68
666.07
1,734.61
455,000.11
139
2,400.68
663.54
1,737.14
453,262.98
140
2,400.68
661.01
1,739.67
451,523.30
141
2,400.68
658.47
1,742.21
449,781.10
142
2,400.68
655.93
1,744.75
448,036.35
143
2,400.68
653.39
1,747.29
446,289.05
144
2,400.68
650.84
1,749.84
444,539.21
145
2,400.68
648.29
1,752.39
442,786.82
146
2,400.68
645.73
1,754.95
441,031.87
147
2,400.68
643.17
1,757.51
439,274.36
148
2,400.68
640.61
1,760.07
437,514.29
149
2,400.68
638.04
1,762.64
435,751.65
150
2,400.68
635.47
1,765.21
433,986.44
151
2,400.68
632.90
1,767.78
432,218.66
152
2,400.68
630.32
1,770.36
430,448.30
153
2,400.68
627.74
1,772.94
428,675.35
154
2,400.68
625.15
1,775.53
426,899.83
155
2,400.68
622.56
1,778.12
425,121.71
156
2,400.68
619.97
1,780.71
423,341.00
157
2,400.68
617.37
1,783.31
421,557.69
158
2,400.68
614.77
1,785.91
419,771.78
159
2,400.68
612.17
1,788.51
417,983.27
160
2,400.68
609.56
1,791.12
416,192.15
161
2,400.68
606.95
1,793.73
414,398.41
162
2,400.68
604.33
1,796.35
412,602.06
163
2,400.68
601.71
1,798.97
410,803.10
164
2,400.68
599.09
1,801.59
409,001.50
165
2,400.68
596.46
1,804.22
407,197.28
166
2,400.68
593.83
1,806.85
405,390.43
167
2,400.68
591.19
1,809.49
403,580.95
168
2,400.68
588.56
1,812.12
401,768.82
169
2,400.68
585.91
1,814.77
399,954.06
170
2,400.68
583.27
1,817.41
398,136.64
171
2,400.68
580.62
1,820.06
396,316.58
172
2,400.68
577.96
1,822.72
394,493.86
173
2,400.68
575.30
1,825.38
392,668.48
174
2,400.68
572.64
1,828.04
390,840.45
175
2,400.68
569.98
1,830.70
389,009.74
176
2,400.68
567.31
1,833.37
387,176.37
177
2,400.68
564.63
1,836.05
385,340.32
178
2,400.68
561.95
1,838.73
383,501.59
179
2,400.68
559.27
1,841.41
381,660.19
180
2,400.68
556.59
1,844.09
379,816.09
181
2,400.68
553.90
1,846.78
377,969.31
182
2,400.68
551.21
1,849.47
376,119.84
183
2,400.68
548.51
1,852.17
374,267.67
184
2,400.68
545.81
1,854.87
372,412.79
185
2,400.68
543.10
1,857.58
370,555.22
186
2,400.68
540.39
1,860.29
368,694.93
187
2,400.68
537.68
1,863.00
366,831.93
188
2,400.68
534.96
1,865.72
364,966.21
189
2,400.68
532.24
1,868.44
363,097.77
190
2,400.68
529.52
1,871.16
361,226.61
191
2,400.68
526.79
1,873.89
359,352.72
192
2,400.68
524.06
1,876.62
357,476.10
193
2,400.68
521.32
1,879.36
355,596.74
194
2,400.68
518.58
1,882.10
353,714.63
195
2,400.68
515.83
1,884.85
351,829.79
196
2,400.68
513.09
1,887.59
349,942.19
197
2,400.68
510.33
1,890.35
348,051.85
198
2,400.68
507.58
1,893.10
346,158.74
199
2,400.68
504.81
1,895.87
344,262.88
200
2,400.68
502.05
1,898.63
342,364.25
201
2,400.68
499.28
1,901.40
340,462.85
202
2,400.68
496.51
1,904.17
338,558.68
203
2,400.68
493.73
1,906.95
336,651.73
204
2,400.68
490.95
1,909.73
334,742.00
205
2,400.68
488.17
1,912.51
332,829.48
206
2,400.68
485.38
1,915.30
330,914.18
207
2,400.68
482.58
1,918.10
328,996.08
208
2,400.68
479.79
1,920.89
327,075.19
209
2,400.68
476.98
1,923.70
325,151.49
210
2,400.68
474.18
1,926.50
323,224.99
211
2,400.68
471.37
1,929.31
321,295.68
212
2,400.68
468.56
1,932.12
319,363.56
213
2,400.68
465.74
1,934.94
317,428.62
214
2,400.68
462.92
1,937.76
315,490.85
215
2,400.68
460.09
1,940.59
313,550.26
216
2,400.68
457.26
1,943.42
311,606.85
217
2,400.68
454.43
1,946.25
309,660.59
218
2,400.68
451.59
1,949.09
307,711.50
219
2,400.68
448.75
1,951.93
305,759.57
220
2,400.68
445.90
1,954.78
303,804.79
221
2,400.68
443.05
1,957.63
301,847.15
222
2,400.68
440.19
1,960.49
299,886.67
223
2,400.68
437.33
1,963.35
297,923.32
224
2,400.68
434.47
1,966.21
295,957.11
225
2,400.68
431.60
1,969.08
293,988.04
226
2,400.68
428.73
1,971.95
292,016.09
227
2,400.68
425.86
1,974.82
290,041.27
228
2,400.68
422.98
1,977.70
288,063.56
229
2,400.68
420.09
1,980.59
286,082.98
230
2,400.68
417.20
1,983.48
284,099.50
231
2,400.68
414.31
1,986.37
282,113.13
232
2,400.68
411.41
1,989.27
280,123.87
233
2,400.68
408.51
1,992.17
278,131.70
234
2,400.68
405.61
1,995.07
276,136.63
235
2,400.68
402.70
1,997.98
274,138.65
236
2,400.68
399.79
2,000.89
272,137.76
237
2,400.68
396.87
2,003.81
270,133.94
238
2,400.68
393.95
2,006.73
268,127.21
239
2,400.68
391.02
2,009.66
266,117.55
240
2,400.68
388.09
2,012.59
264,104.96
241
2,400.68
385.15
2,015.53
262,089.43
242
2,400.68
382.21
2,018.47
260,070.96
243
2,400.68
379.27
2,021.41
258,049.55
244
2,400.68
376.32
2,024.36
256,025.19
245
2,400.68
373.37
2,027.31
253,997.88
246
2,400.68
370.41
2,030.27
251,967.62
247
2,400.68
367.45
2,033.23
249,934.39
248
2,400.68
364.49
2,036.19
247,898.20
249
2,400.68
361.52
2,039.16
245,859.04
250
2,400.68
358.54
2,042.14
243,816.90
251
2,400.68
355.57
2,045.11
241,771.79
252
2,400.68
352.58
2,048.10
239,723.69
253
2,400.68
349.60
2,051.08
237,672.61
254
2,400.68
346.61
2,054.07
235,618.53
255
2,400.68
343.61
2,057.07
233,561.47
256
2,400.68
340.61
2,060.07
231,501.40
257
2,400.68
337.61
2,063.07
229,438.32
258
2,400.68
334.60
2,066.08
227,372.24
259
2,400.68
331.58
2,069.10
225,303.14
260
2,400.68
328.57
2,072.11
223,231.03
261
2,400.68
325.55
2,075.13
221,155.90
262
2,400.68
322.52
2,078.16
219,077.74
263
2,400.68
319.49
2,081.19
216,996.54
264
2,400.68
316.45
2,084.23
214,912.32
265
2,400.68
313.41
2,087.27
212,825.05
266
2,400.68
310.37
2,090.31
210,734.74
267
2,400.68
307.32
2,093.36
208,641.38
268
2,400.68
304.27
2,096.41
206,544.97
269
2,400.68
301.21
2,099.47
204,445.50
270
2,400.68
298.15
2,102.53
202,342.97
271
2,400.68
295.08
2,105.60
200,237.38
272
2,400.68
292.01
2,108.67
198,128.71
273
2,400.68
288.94
2,111.74
196,016.97
274
2,400.68
285.86
2,114.82
193,902.14
275
2,400.68
282.77
2,117.91
191,784.24
276
2,400.68
279.69
2,120.99
189,663.24
277
2,400.68
276.59
2,124.09
187,539.16
278
2,400.68
273.49
2,127.19
185,411.97
279
2,400.68
270.39
2,130.29
183,281.68
280
2,400.68
267.29
2,133.39
181,148.29
281
2,400.68
264.17
2,136.51
179,011.78
282
2,400.68
261.06
2,139.62
176,872.16
283
2,400.68
257.94
2,142.74
174,729.42
284
2,400.68
254.81
2,145.87
172,583.55
285
2,400.68
251.68
2,149.00
170,434.56
286
2,400.68
248.55
2,152.13
168,282.43
287
2,400.68
245.41
2,155.27
166,127.16
288
2,400.68
242.27
2,158.41
163,968.75
289
2,400.68
239.12
2,161.56
161,807.19
290
2,400.68
235.97
2,164.71
159,642.48
291
2,400.68
232.81
2,167.87
157,474.61
292
2,400.68
229.65
2,171.03
155,303.58
293
2,400.68
226.48
2,174.20
153,129.39
294
2,400.68
223.31
2,177.37
150,952.02
295
2,400.68
220.14
2,180.54
148,771.48
296
2,400.68
216.96
2,183.72
146,587.76
297
2,400.68
213.77
2,186.91
144,400.85
298
2,400.68
210.58
2,190.10
142,210.75
299
2,400.68
207.39
2,193.29
140,017.47
300
2,400.68
204.19
2,196.49
137,820.98
301
2,400.68
200.99
2,199.69
135,621.29
302
2,400.68
197.78
2,202.90
133,418.39
303
2,400.68
194.57
2,206.11
131,212.28
304
2,400.68
191.35
2,209.33
129,002.95
305
2,400.68
188.13
2,212.55
126,790.40
306
2,400.68
184.90
2,215.78
124,574.62
307
2,400.68
181.67
2,219.01
122,355.61
308
2,400.68
178.44
2,222.24
120,133.37
309
2,400.68
175.19
2,225.49
117,907.88
310
2,400.68
171.95
2,228.73
115,679.15
311
2,400.68
168.70
2,231.98
113,447.17
312
2,400.68
165.44
2,235.24
111,211.93
313
2,400.68
162.18
2,238.50
108,973.44
314
2,400.68
158.92
2,241.76
106,731.68
315
2,400.68
155.65
2,245.03
104,486.65
316
2,400.68
152.38
2,248.30
102,238.34
317
2,400.68
149.10
2,251.58
99,986.76
318
2,400.68
145.81
2,254.87
97,731.89
319
2,400.68
142.53
2,258.15
95,473.74
320
2,400.68
139.23
2,261.45
93,212.29
321
2,400.68
135.93
2,264.75
90,947.55
322
2,400.68
132.63
2,268.05
88,679.50
323
2,400.68
129.32
2,271.36
86,408.14
324
2,400.68
126.01
2,274.67
84,133.47
325
2,400.68
122.69
2,277.99
81,855.49
326
2,400.68
119.37
2,281.31
79,574.18
327
2,400.68
116.05
2,284.63
77,289.55
328
2,400.68
112.71
2,287.97
75,001.58
329
2,400.68
109.38
2,291.30
72,710.28
330
2,400.68
106.04
2,294.64
70,415.63
331
2,400.68
102.69
2,297.99
68,117.64
332
2,400.68
99.34
2,301.34
65,816.30
333
2,400.68
95.98
2,304.70
63,511.60
334
2,400.68
92.62
2,308.06
61,203.55
335
2,400.68
89.26
2,311.42
58,892.12
336
2,400.68
85.88
2,314.80
56,577.33
337
2,400.68
82.51
2,318.17
54,259.15
338
2,400.68
79.13
2,321.55
51,937.60
339
2,400.68
75.74
2,324.94
49,612.66
340
2,400.68
72.35
2,328.33
47,284.34
341
2,400.68
68.96
2,331.72
44,952.61
342
2,400.68
65.56
2,335.12
42,617.49
343
2,400.68
62.15
2,338.53
40,278.96
344
2,400.68
58.74
2,341.94
37,937.02
345
2,400.68
55.32
2,345.36
35,591.66
346
2,400.68
51.90
2,348.78
33,242.89
347
2,400.68
48.48
2,352.20
30,890.69
348
2,400.68
45.05
2,355.63
28,535.06
349
2,400.68
41.61
2,359.07
26,175.99
350
2,400.68
38.17
2,362.51
23,813.48
351
2,400.68
34.73
2,365.95
21,447.53
352
2,400.68
31.28
2,369.40
19,078.13
353
2,400.68
27.82
2,372.86
16,705.27
354
2,400.68
24.36
2,376.32
14,328.95
355
2,400.68
20.90
2,379.78
11,949.17
356
2,400.68
17.43
2,383.25
9,565.92
357
2,400.68
13.95
2,386.73
7,179.19
358
2,400.68
10.47
2,390.21
4,788.98
359
2,400.68
6.98
2,393.70
2,395.28
360
2,398.77
3.49
2,395.28
0.00
Totals
864,242.89
192,242.89
672,000.00

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