Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 3,000.18  
 

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
3,000.18
1,908.63
1,091.55
677,533.45
2
3,000.18
1,905.56
1,094.62
676,438.84
3
3,000.18
1,902.48
1,097.70
675,341.14
4
3,000.18
1,899.40
1,100.78
674,240.36
5
3,000.18
1,896.30
1,103.88
673,136.48
6
3,000.18
1,893.20
1,106.98
672,029.49
7
3,000.18
1,890.08
1,110.10
670,919.40
8
3,000.18
1,886.96
1,113.22
669,806.18
9
3,000.18
1,883.83
1,116.35
668,689.83
10
3,000.18
1,880.69
1,119.49
667,570.34
11
3,000.18
1,877.54
1,122.64
666,447.70
12
3,000.18
1,874.38
1,125.80
665,321.90
13
3,000.18
1,871.22
1,128.96
664,192.94
14
3,000.18
1,868.04
1,132.14
663,060.80
15
3,000.18
1,864.86
1,135.32
661,925.48
16
3,000.18
1,861.67
1,138.51
660,786.97
17
3,000.18
1,858.46
1,141.72
659,645.25
18
3,000.18
1,855.25
1,144.93
658,500.32
19
3,000.18
1,852.03
1,148.15
657,352.18
20
3,000.18
1,848.80
1,151.38
656,200.80
21
3,000.18
1,845.56
1,154.62
655,046.18
22
3,000.18
1,842.32
1,157.86
653,888.32
23
3,000.18
1,839.06
1,161.12
652,727.20
24
3,000.18
1,835.80
1,164.38
651,562.82
25
3,000.18
1,832.52
1,167.66
650,395.16
26
3,000.18
1,829.24
1,170.94
649,224.21
27
3,000.18
1,825.94
1,174.24
648,049.98
28
3,000.18
1,822.64
1,177.54
646,872.44
29
3,000.18
1,819.33
1,180.85
645,691.59
30
3,000.18
1,816.01
1,184.17
644,507.41
31
3,000.18
1,812.68
1,187.50
643,319.91
32
3,000.18
1,809.34
1,190.84
642,129.07
33
3,000.18
1,805.99
1,194.19
640,934.88
34
3,000.18
1,802.63
1,197.55
639,737.33
35
3,000.18
1,799.26
1,200.92
638,536.41
36
3,000.18
1,795.88
1,204.30
637,332.11
37
3,000.18
1,792.50
1,207.68
636,124.43
38
3,000.18
1,789.10
1,211.08
634,913.35
39
3,000.18
1,785.69
1,214.49
633,698.86
40
3,000.18
1,782.28
1,217.90
632,480.96
41
3,000.18
1,778.85
1,221.33
631,259.63
42
3,000.18
1,775.42
1,224.76
630,034.87
43
3,000.18
1,771.97
1,228.21
628,806.66
44
3,000.18
1,768.52
1,231.66
627,575.00
45
3,000.18
1,765.05
1,235.13
626,339.88
46
3,000.18
1,761.58
1,238.60
625,101.28
47
3,000.18
1,758.10
1,242.08
623,859.19
48
3,000.18
1,754.60
1,245.58
622,613.62
49
3,000.18
1,751.10
1,249.08
621,364.54
50
3,000.18
1,747.59
1,252.59
620,111.95
51
3,000.18
1,744.06
1,256.12
618,855.83
52
3,000.18
1,740.53
1,259.65
617,596.18
53
3,000.18
1,736.99
1,263.19
616,332.99
54
3,000.18
1,733.44
1,266.74
615,066.25
55
3,000.18
1,729.87
1,270.31
613,795.94
56
3,000.18
1,726.30
1,273.88
612,522.06
57
3,000.18
1,722.72
1,277.46
611,244.60
58
3,000.18
1,719.13
1,281.05
609,963.55
59
3,000.18
1,715.52
1,284.66
608,678.89
60
3,000.18
1,711.91
1,288.27
607,390.62
61
3,000.18
1,708.29
1,291.89
606,098.73
62
3,000.18
1,704.65
1,295.53
604,803.20
63
3,000.18
1,701.01
1,299.17
603,504.03
64
3,000.18
1,697.36
1,302.82
602,201.20
65
3,000.18
1,693.69
1,306.49
600,894.71
66
3,000.18
1,690.02
1,310.16
599,584.55
67
3,000.18
1,686.33
1,313.85
598,270.70
68
3,000.18
1,682.64
1,317.54
596,953.16
69
3,000.18
1,678.93
1,321.25
595,631.91
70
3,000.18
1,675.21
1,324.97
594,306.94
71
3,000.18
1,671.49
1,328.69
592,978.25
72
3,000.18
1,667.75
1,332.43
591,645.82
73
3,000.18
1,664.00
1,336.18
590,309.65
74
3,000.18
1,660.25
1,339.93
588,969.71
75
3,000.18
1,656.48
1,343.70
587,626.01
76
3,000.18
1,652.70
1,347.48
586,278.53
77
3,000.18
1,648.91
1,351.27
584,927.26
78
3,000.18
1,645.11
1,355.07
583,572.18
79
3,000.18
1,641.30
1,358.88
582,213.30
80
3,000.18
1,637.47
1,362.71
580,850.60
81
3,000.18
1,633.64
1,366.54
579,484.06
82
3,000.18
1,629.80
1,370.38
578,113.68
83
3,000.18
1,625.94
1,374.24
576,739.44
84
3,000.18
1,622.08
1,378.10
575,361.34
85
3,000.18
1,618.20
1,381.98
573,979.37
86
3,000.18
1,614.32
1,385.86
572,593.50
87
3,000.18
1,610.42
1,389.76
571,203.74
88
3,000.18
1,606.51
1,393.67
569,810.07
89
3,000.18
1,602.59
1,397.59
568,412.48
90
3,000.18
1,598.66
1,401.52
567,010.96
91
3,000.18
1,594.72
1,405.46
565,605.50
92
3,000.18
1,590.77
1,409.41
564,196.09
93
3,000.18
1,586.80
1,413.38
562,782.71
94
3,000.18
1,582.83
1,417.35
561,365.35
95
3,000.18
1,578.84
1,421.34
559,944.01
96
3,000.18
1,574.84
1,425.34
558,518.68
97
3,000.18
1,570.83
1,429.35
557,089.33
98
3,000.18
1,566.81
1,433.37
555,655.96
99
3,000.18
1,562.78
1,437.40
554,218.57
100
3,000.18
1,558.74
1,441.44
552,777.13
101
3,000.18
1,554.69
1,445.49
551,331.63
102
3,000.18
1,550.62
1,449.56
549,882.07
103
3,000.18
1,546.54
1,453.64
548,428.44
104
3,000.18
1,542.45
1,457.73
546,970.71
105
3,000.18
1,538.36
1,461.82
545,508.89
106
3,000.18
1,534.24
1,465.94
544,042.95
107
3,000.18
1,530.12
1,470.06
542,572.89
108
3,000.18
1,525.99
1,474.19
541,098.70
109
3,000.18
1,521.84
1,478.34
539,620.36
110
3,000.18
1,517.68
1,482.50
538,137.86
111
3,000.18
1,513.51
1,486.67
536,651.19
112
3,000.18
1,509.33
1,490.85
535,160.34
113
3,000.18
1,505.14
1,495.04
533,665.30
114
3,000.18
1,500.93
1,499.25
532,166.06
115
3,000.18
1,496.72
1,503.46
530,662.59
116
3,000.18
1,492.49
1,507.69
529,154.90
117
3,000.18
1,488.25
1,511.93
527,642.97
118
3,000.18
1,484.00
1,516.18
526,126.79
119
3,000.18
1,479.73
1,520.45
524,606.34
120
3,000.18
1,475.46
1,524.72
523,081.61
121
3,000.18
1,471.17
1,529.01
521,552.60
122
3,000.18
1,466.87
1,533.31
520,019.29
123
3,000.18
1,462.55
1,537.63
518,481.66
124
3,000.18
1,458.23
1,541.95
516,939.71
125
3,000.18
1,453.89
1,546.29
515,393.42
126
3,000.18
1,449.54
1,550.64
513,842.79
127
3,000.18
1,445.18
1,555.00
512,287.79
128
3,000.18
1,440.81
1,559.37
510,728.42
129
3,000.18
1,436.42
1,563.76
509,164.66
130
3,000.18
1,432.03
1,568.15
507,596.51
131
3,000.18
1,427.62
1,572.56
506,023.94
132
3,000.18
1,423.19
1,576.99
504,446.96
133
3,000.18
1,418.76
1,581.42
502,865.53
134
3,000.18
1,414.31
1,585.87
501,279.66
135
3,000.18
1,409.85
1,590.33
499,689.33
136
3,000.18
1,405.38
1,594.80
498,094.53
137
3,000.18
1,400.89
1,599.29
496,495.24
138
3,000.18
1,396.39
1,603.79
494,891.45
139
3,000.18
1,391.88
1,608.30
493,283.15
140
3,000.18
1,387.36
1,612.82
491,670.33
141
3,000.18
1,382.82
1,617.36
490,052.98
142
3,000.18
1,378.27
1,621.91
488,431.07
143
3,000.18
1,373.71
1,626.47
486,804.60
144
3,000.18
1,369.14
1,631.04
485,173.56
145
3,000.18
1,364.55
1,635.63
483,537.93
146
3,000.18
1,359.95
1,640.23
481,897.70
147
3,000.18
1,355.34
1,644.84
480,252.86
148
3,000.18
1,350.71
1,649.47
478,603.39
149
3,000.18
1,346.07
1,654.11
476,949.28
150
3,000.18
1,341.42
1,658.76
475,290.52
151
3,000.18
1,336.75
1,663.43
473,627.10
152
3,000.18
1,332.08
1,668.10
471,958.99
153
3,000.18
1,327.38
1,672.80
470,286.20
154
3,000.18
1,322.68
1,677.50
468,608.70
155
3,000.18
1,317.96
1,682.22
466,926.48
156
3,000.18
1,313.23
1,686.95
465,239.53
157
3,000.18
1,308.49
1,691.69
463,547.84
158
3,000.18
1,303.73
1,696.45
461,851.38
159
3,000.18
1,298.96
1,701.22
460,150.16
160
3,000.18
1,294.17
1,706.01
458,444.15
161
3,000.18
1,289.37
1,710.81
456,733.35
162
3,000.18
1,284.56
1,715.62
455,017.73
163
3,000.18
1,279.74
1,720.44
453,297.29
164
3,000.18
1,274.90
1,725.28
451,572.01
165
3,000.18
1,270.05
1,730.13
449,841.87
166
3,000.18
1,265.18
1,735.00
448,106.87
167
3,000.18
1,260.30
1,739.88
446,366.99
168
3,000.18
1,255.41
1,744.77
444,622.22
169
3,000.18
1,250.50
1,749.68
442,872.54
170
3,000.18
1,245.58
1,754.60
441,117.94
171
3,000.18
1,240.64
1,759.54
439,358.40
172
3,000.18
1,235.70
1,764.48
437,593.92
173
3,000.18
1,230.73
1,769.45
435,824.47
174
3,000.18
1,225.76
1,774.42
434,050.05
175
3,000.18
1,220.77
1,779.41
432,270.63
176
3,000.18
1,215.76
1,784.42
430,486.21
177
3,000.18
1,210.74
1,789.44
428,696.78
178
3,000.18
1,205.71
1,794.47
426,902.31
179
3,000.18
1,200.66
1,799.52
425,102.79
180
3,000.18
1,195.60
1,804.58
423,298.21
181
3,000.18
1,190.53
1,809.65
421,488.56
182
3,000.18
1,185.44
1,814.74
419,673.81
183
3,000.18
1,180.33
1,819.85
417,853.97
184
3,000.18
1,175.21
1,824.97
416,029.00
185
3,000.18
1,170.08
1,830.10
414,198.90
186
3,000.18
1,164.93
1,835.25
412,363.66
187
3,000.18
1,159.77
1,840.41
410,523.25
188
3,000.18
1,154.60
1,845.58
408,677.67
189
3,000.18
1,149.41
1,850.77
406,826.89
190
3,000.18
1,144.20
1,855.98
404,970.91
191
3,000.18
1,138.98
1,861.20
403,109.71
192
3,000.18
1,133.75
1,866.43
401,243.28
193
3,000.18
1,128.50
1,871.68
399,371.60
194
3,000.18
1,123.23
1,876.95
397,494.65
195
3,000.18
1,117.95
1,882.23
395,612.42
196
3,000.18
1,112.66
1,887.52
393,724.90
197
3,000.18
1,107.35
1,892.83
391,832.07
198
3,000.18
1,102.03
1,898.15
389,933.92
199
3,000.18
1,096.69
1,903.49
388,030.43
200
3,000.18
1,091.34
1,908.84
386,121.59
201
3,000.18
1,085.97
1,914.21
384,207.37
202
3,000.18
1,080.58
1,919.60
382,287.78
203
3,000.18
1,075.18
1,925.00
380,362.78
204
3,000.18
1,069.77
1,930.41
378,432.37
205
3,000.18
1,064.34
1,935.84
376,496.53
206
3,000.18
1,058.90
1,941.28
374,555.25
207
3,000.18
1,053.44
1,946.74
372,608.51
208
3,000.18
1,047.96
1,952.22
370,656.29
209
3,000.18
1,042.47
1,957.71
368,698.58
210
3,000.18
1,036.96
1,963.22
366,735.36
211
3,000.18
1,031.44
1,968.74
364,766.63
212
3,000.18
1,025.91
1,974.27
362,792.35
213
3,000.18
1,020.35
1,979.83
360,812.53
214
3,000.18
1,014.79
1,985.39
358,827.13
215
3,000.18
1,009.20
1,990.98
356,836.15
216
3,000.18
1,003.60
1,996.58
354,839.57
217
3,000.18
997.99
2,002.19
352,837.38
218
3,000.18
992.36
2,007.82
350,829.55
219
3,000.18
986.71
2,013.47
348,816.08
220
3,000.18
981.05
2,019.13
346,796.95
221
3,000.18
975.37
2,024.81
344,772.13
222
3,000.18
969.67
2,030.51
342,741.63
223
3,000.18
963.96
2,036.22
340,705.41
224
3,000.18
958.23
2,041.95
338,663.46
225
3,000.18
952.49
2,047.69
336,615.77
226
3,000.18
946.73
2,053.45
334,562.32
227
3,000.18
940.96
2,059.22
332,503.10
228
3,000.18
935.16
2,065.02
330,438.09
229
3,000.18
929.36
2,070.82
328,367.26
230
3,000.18
923.53
2,076.65
326,290.62
231
3,000.18
917.69
2,082.49
324,208.13
232
3,000.18
911.84
2,088.34
322,119.78
233
3,000.18
905.96
2,094.22
320,025.56
234
3,000.18
900.07
2,100.11
317,925.46
235
3,000.18
894.17
2,106.01
315,819.44
236
3,000.18
888.24
2,111.94
313,707.50
237
3,000.18
882.30
2,117.88
311,589.63
238
3,000.18
876.35
2,123.83
309,465.79
239
3,000.18
870.37
2,129.81
307,335.99
240
3,000.18
864.38
2,135.80
305,200.19
241
3,000.18
858.38
2,141.80
303,058.38
242
3,000.18
852.35
2,147.83
300,910.55
243
3,000.18
846.31
2,153.87
298,756.69
244
3,000.18
840.25
2,159.93
296,596.76
245
3,000.18
834.18
2,166.00
294,430.76
246
3,000.18
828.09
2,172.09
292,258.66
247
3,000.18
821.98
2,178.20
290,080.46
248
3,000.18
815.85
2,184.33
287,896.13
249
3,000.18
809.71
2,190.47
285,705.66
250
3,000.18
803.55
2,196.63
283,509.03
251
3,000.18
797.37
2,202.81
281,306.22
252
3,000.18
791.17
2,209.01
279,097.21
253
3,000.18
784.96
2,215.22
276,881.99
254
3,000.18
778.73
2,221.45
274,660.54
255
3,000.18
772.48
2,227.70
272,432.84
256
3,000.18
766.22
2,233.96
270,198.88
257
3,000.18
759.93
2,240.25
267,958.64
258
3,000.18
753.63
2,246.55
265,712.09
259
3,000.18
747.32
2,252.86
263,459.23
260
3,000.18
740.98
2,259.20
261,200.02
261
3,000.18
734.63
2,265.55
258,934.47
262
3,000.18
728.25
2,271.93
256,662.54
263
3,000.18
721.86
2,278.32
254,384.23
264
3,000.18
715.46
2,284.72
252,099.50
265
3,000.18
709.03
2,291.15
249,808.35
266
3,000.18
702.59
2,297.59
247,510.76
267
3,000.18
696.12
2,304.06
245,206.70
268
3,000.18
689.64
2,310.54
242,896.17
269
3,000.18
683.15
2,317.03
240,579.13
270
3,000.18
676.63
2,323.55
238,255.58
271
3,000.18
670.09
2,330.09
235,925.49
272
3,000.18
663.54
2,336.64
233,588.85
273
3,000.18
656.97
2,343.21
231,245.64
274
3,000.18
650.38
2,349.80
228,895.84
275
3,000.18
643.77
2,356.41
226,539.43
276
3,000.18
637.14
2,363.04
224,176.39
277
3,000.18
630.50
2,369.68
221,806.71
278
3,000.18
623.83
2,376.35
219,430.36
279
3,000.18
617.15
2,383.03
217,047.33
280
3,000.18
610.45
2,389.73
214,657.59
281
3,000.18
603.72
2,396.46
212,261.14
282
3,000.18
596.98
2,403.20
209,857.94
283
3,000.18
590.23
2,409.95
207,447.99
284
3,000.18
583.45
2,416.73
205,031.26
285
3,000.18
576.65
2,423.53
202,607.73
286
3,000.18
569.83
2,430.35
200,177.38
287
3,000.18
563.00
2,437.18
197,740.20
288
3,000.18
556.14
2,444.04
195,296.16
289
3,000.18
549.27
2,450.91
192,845.25
290
3,000.18
542.38
2,457.80
190,387.45
291
3,000.18
535.46
2,464.72
187,922.74
292
3,000.18
528.53
2,471.65
185,451.09
293
3,000.18
521.58
2,478.60
182,972.49
294
3,000.18
514.61
2,485.57
180,486.92
295
3,000.18
507.62
2,492.56
177,994.36
296
3,000.18
500.61
2,499.57
175,494.79
297
3,000.18
493.58
2,506.60
172,988.19
298
3,000.18
486.53
2,513.65
170,474.54
299
3,000.18
479.46
2,520.72
167,953.82
300
3,000.18
472.37
2,527.81
165,426.01
301
3,000.18
465.26
2,534.92
162,891.09
302
3,000.18
458.13
2,542.05
160,349.04
303
3,000.18
450.98
2,549.20
157,799.84
304
3,000.18
443.81
2,556.37
155,243.47
305
3,000.18
436.62
2,563.56
152,679.91
306
3,000.18
429.41
2,570.77
150,109.15
307
3,000.18
422.18
2,578.00
147,531.15
308
3,000.18
414.93
2,585.25
144,945.90
309
3,000.18
407.66
2,592.52
142,353.38
310
3,000.18
400.37
2,599.81
139,753.57
311
3,000.18
393.06
2,607.12
137,146.45
312
3,000.18
385.72
2,614.46
134,531.99
313
3,000.18
378.37
2,621.81
131,910.18
314
3,000.18
371.00
2,629.18
129,281.00
315
3,000.18
363.60
2,636.58
126,644.42
316
3,000.18
356.19
2,643.99
124,000.43
317
3,000.18
348.75
2,651.43
121,349.00
318
3,000.18
341.29
2,658.89
118,690.11
319
3,000.18
333.82
2,666.36
116,023.75
320
3,000.18
326.32
2,673.86
113,349.89
321
3,000.18
318.80
2,681.38
110,668.50
322
3,000.18
311.26
2,688.92
107,979.58
323
3,000.18
303.69
2,696.49
105,283.09
324
3,000.18
296.11
2,704.07
102,579.02
325
3,000.18
288.50
2,711.68
99,867.34
326
3,000.18
280.88
2,719.30
97,148.04
327
3,000.18
273.23
2,726.95
94,421.09
328
3,000.18
265.56
2,734.62
91,686.47
329
3,000.18
257.87
2,742.31
88,944.16
330
3,000.18
250.16
2,750.02
86,194.13
331
3,000.18
242.42
2,757.76
83,436.37
332
3,000.18
234.66
2,765.52
80,670.86
333
3,000.18
226.89
2,773.29
77,897.57
334
3,000.18
219.09
2,781.09
75,116.47
335
3,000.18
211.27
2,788.91
72,327.56
336
3,000.18
203.42
2,796.76
69,530.80
337
3,000.18
195.56
2,804.62
66,726.17
338
3,000.18
187.67
2,812.51
63,913.66
339
3,000.18
179.76
2,820.42
61,093.24
340
3,000.18
171.82
2,828.36
58,264.88
341
3,000.18
163.87
2,836.31
55,428.57
342
3,000.18
155.89
2,844.29
52,584.29
343
3,000.18
147.89
2,852.29
49,732.00
344
3,000.18
139.87
2,860.31
46,871.69
345
3,000.18
131.83
2,868.35
44,003.34
346
3,000.18
123.76
2,876.42
41,126.92
347
3,000.18
115.67
2,884.51
38,242.41
348
3,000.18
107.56
2,892.62
35,349.78
349
3,000.18
99.42
2,900.76
32,449.02
350
3,000.18
91.26
2,908.92
29,540.11
351
3,000.18
83.08
2,917.10
26,623.01
352
3,000.18
74.88
2,925.30
23,697.71
353
3,000.18
66.65
2,933.53
20,764.18
354
3,000.18
58.40
2,941.78
17,822.39
355
3,000.18
50.13
2,950.05
14,872.34
356
3,000.18
41.83
2,958.35
11,913.99
357
3,000.18
33.51
2,966.67
8,947.32
358
3,000.18
25.16
2,975.02
5,972.30
359
3,000.18
16.80
2,983.38
2,988.92
360
2,997.32
8.41
2,988.92
0.00
Totals
1,080,061.94
401,436.94
678,625.00

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