Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 2,318.80  
 

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
2,318.80
783.41
1,535.39
682,164.61
2
2,318.80
781.65
1,537.15
680,627.45
3
2,318.80
779.89
1,538.91
679,088.54
4
2,318.80
778.12
1,540.68
677,547.86
5
2,318.80
776.36
1,542.44
676,005.42
6
2,318.80
774.59
1,544.21
674,461.21
7
2,318.80
772.82
1,545.98
672,915.23
8
2,318.80
771.05
1,547.75
671,367.48
9
2,318.80
769.28
1,549.52
669,817.95
10
2,318.80
767.50
1,551.30
668,266.65
11
2,318.80
765.72
1,553.08
666,713.57
12
2,318.80
763.94
1,554.86
665,158.72
13
2,318.80
762.16
1,556.64
663,602.08
14
2,318.80
760.38
1,558.42
662,043.65
15
2,318.80
758.59
1,560.21
660,483.45
16
2,318.80
756.80
1,562.00
658,921.45
17
2,318.80
755.01
1,563.79
657,357.66
18
2,318.80
753.22
1,565.58
655,792.09
19
2,318.80
751.43
1,567.37
654,224.72
20
2,318.80
749.63
1,569.17
652,655.55
21
2,318.80
747.83
1,570.97
651,084.58
22
2,318.80
746.03
1,572.77
649,511.82
23
2,318.80
744.23
1,574.57
647,937.25
24
2,318.80
742.43
1,576.37
646,360.88
25
2,318.80
740.62
1,578.18
644,782.70
26
2,318.80
738.81
1,579.99
643,202.71
27
2,318.80
737.00
1,581.80
641,620.92
28
2,318.80
735.19
1,583.61
640,037.31
29
2,318.80
733.38
1,585.42
638,451.88
30
2,318.80
731.56
1,587.24
636,864.64
31
2,318.80
729.74
1,589.06
635,275.58
32
2,318.80
727.92
1,590.88
633,684.70
33
2,318.80
726.10
1,592.70
632,092.00
34
2,318.80
724.27
1,594.53
630,497.47
35
2,318.80
722.45
1,596.35
628,901.12
36
2,318.80
720.62
1,598.18
627,302.93
37
2,318.80
718.78
1,600.02
625,702.92
38
2,318.80
716.95
1,601.85
624,101.07
39
2,318.80
715.12
1,603.68
622,497.38
40
2,318.80
713.28
1,605.52
620,891.86
41
2,318.80
711.44
1,607.36
619,284.50
42
2,318.80
709.60
1,609.20
617,675.30
43
2,318.80
707.75
1,611.05
616,064.25
44
2,318.80
705.91
1,612.89
614,451.36
45
2,318.80
704.06
1,614.74
612,836.62
46
2,318.80
702.21
1,616.59
611,220.02
47
2,318.80
700.36
1,618.44
609,601.58
48
2,318.80
698.50
1,620.30
607,981.28
49
2,318.80
696.65
1,622.15
606,359.13
50
2,318.80
694.79
1,624.01
604,735.11
51
2,318.80
692.93
1,625.87
603,109.24
52
2,318.80
691.06
1,627.74
601,481.50
53
2,318.80
689.20
1,629.60
599,851.90
54
2,318.80
687.33
1,631.47
598,220.43
55
2,318.80
685.46
1,633.34
596,587.09
56
2,318.80
683.59
1,635.21
594,951.88
57
2,318.80
681.72
1,637.08
593,314.80
58
2,318.80
679.84
1,638.96
591,675.84
59
2,318.80
677.96
1,640.84
590,035.00
60
2,318.80
676.08
1,642.72
588,392.28
61
2,318.80
674.20
1,644.60
586,747.68
62
2,318.80
672.32
1,646.48
585,101.20
63
2,318.80
670.43
1,648.37
583,452.82
64
2,318.80
668.54
1,650.26
581,802.56
65
2,318.80
666.65
1,652.15
580,150.41
66
2,318.80
664.76
1,654.04
578,496.37
67
2,318.80
662.86
1,655.94
576,840.43
68
2,318.80
660.96
1,657.84
575,182.59
69
2,318.80
659.06
1,659.74
573,522.85
70
2,318.80
657.16
1,661.64
571,861.22
71
2,318.80
655.26
1,663.54
570,197.67
72
2,318.80
653.35
1,665.45
568,532.23
73
2,318.80
651.44
1,667.36
566,864.87
74
2,318.80
649.53
1,669.27
565,195.60
75
2,318.80
647.62
1,671.18
563,524.42
76
2,318.80
645.71
1,673.09
561,851.33
77
2,318.80
643.79
1,675.01
560,176.31
78
2,318.80
641.87
1,676.93
558,499.38
79
2,318.80
639.95
1,678.85
556,820.53
80
2,318.80
638.02
1,680.78
555,139.75
81
2,318.80
636.10
1,682.70
553,457.05
82
2,318.80
634.17
1,684.63
551,772.42
83
2,318.80
632.24
1,686.56
550,085.86
84
2,318.80
630.31
1,688.49
548,397.37
85
2,318.80
628.37
1,690.43
546,706.94
86
2,318.80
626.44
1,692.36
545,014.57
87
2,318.80
624.50
1,694.30
543,320.27
88
2,318.80
622.55
1,696.25
541,624.02
89
2,318.80
620.61
1,698.19
539,925.83
90
2,318.80
618.67
1,700.13
538,225.70
91
2,318.80
616.72
1,702.08
536,523.62
92
2,318.80
614.77
1,704.03
534,819.58
93
2,318.80
612.81
1,705.99
533,113.60
94
2,318.80
610.86
1,707.94
531,405.66
95
2,318.80
608.90
1,709.90
529,695.76
96
2,318.80
606.94
1,711.86
527,983.90
97
2,318.80
604.98
1,713.82
526,270.08
98
2,318.80
603.02
1,715.78
524,554.30
99
2,318.80
601.05
1,717.75
522,836.55
100
2,318.80
599.08
1,719.72
521,116.84
101
2,318.80
597.11
1,721.69
519,395.15
102
2,318.80
595.14
1,723.66
517,671.49
103
2,318.80
593.17
1,725.63
515,945.86
104
2,318.80
591.19
1,727.61
514,218.24
105
2,318.80
589.21
1,729.59
512,488.65
106
2,318.80
587.23
1,731.57
510,757.08
107
2,318.80
585.24
1,733.56
509,023.52
108
2,318.80
583.26
1,735.54
507,287.98
109
2,318.80
581.27
1,737.53
505,550.44
110
2,318.80
579.28
1,739.52
503,810.92
111
2,318.80
577.28
1,741.52
502,069.40
112
2,318.80
575.29
1,743.51
500,325.89
113
2,318.80
573.29
1,745.51
498,580.38
114
2,318.80
571.29
1,747.51
496,832.87
115
2,318.80
569.29
1,749.51
495,083.36
116
2,318.80
567.28
1,751.52
493,331.84
117
2,318.80
565.28
1,753.52
491,578.32
118
2,318.80
563.27
1,755.53
489,822.79
119
2,318.80
561.26
1,757.54
488,065.24
120
2,318.80
559.24
1,759.56
486,305.68
121
2,318.80
557.23
1,761.57
484,544.11
122
2,318.80
555.21
1,763.59
482,780.51
123
2,318.80
553.19
1,765.61
481,014.90
124
2,318.80
551.16
1,767.64
479,247.26
125
2,318.80
549.14
1,769.66
477,477.60
126
2,318.80
547.11
1,771.69
475,705.91
127
2,318.80
545.08
1,773.72
473,932.19
128
2,318.80
543.05
1,775.75
472,156.44
129
2,318.80
541.01
1,777.79
470,378.65
130
2,318.80
538.98
1,779.82
468,598.83
131
2,318.80
536.94
1,781.86
466,816.96
132
2,318.80
534.89
1,783.91
465,033.06
133
2,318.80
532.85
1,785.95
463,247.11
134
2,318.80
530.80
1,788.00
461,459.11
135
2,318.80
528.76
1,790.04
459,669.07
136
2,318.80
526.70
1,792.10
457,876.97
137
2,318.80
524.65
1,794.15
456,082.82
138
2,318.80
522.59
1,796.21
454,286.62
139
2,318.80
520.54
1,798.26
452,488.35
140
2,318.80
518.48
1,800.32
450,688.03
141
2,318.80
516.41
1,802.39
448,885.64
142
2,318.80
514.35
1,804.45
447,081.19
143
2,318.80
512.28
1,806.52
445,274.67
144
2,318.80
510.21
1,808.59
443,466.08
145
2,318.80
508.14
1,810.66
441,655.42
146
2,318.80
506.06
1,812.74
439,842.68
147
2,318.80
503.99
1,814.81
438,027.87
148
2,318.80
501.91
1,816.89
436,210.98
149
2,318.80
499.83
1,818.97
434,392.00
150
2,318.80
497.74
1,821.06
432,570.94
151
2,318.80
495.65
1,823.15
430,747.80
152
2,318.80
493.57
1,825.23
428,922.56
153
2,318.80
491.47
1,827.33
427,095.24
154
2,318.80
489.38
1,829.42
425,265.82
155
2,318.80
487.28
1,831.52
423,434.30
156
2,318.80
485.19
1,833.61
421,600.68
157
2,318.80
483.08
1,835.72
419,764.97
158
2,318.80
480.98
1,837.82
417,927.15
159
2,318.80
478.87
1,839.93
416,087.22
160
2,318.80
476.77
1,842.03
414,245.19
161
2,318.80
474.66
1,844.14
412,401.05
162
2,318.80
472.54
1,846.26
410,554.79
163
2,318.80
470.43
1,848.37
408,706.42
164
2,318.80
468.31
1,850.49
406,855.93
165
2,318.80
466.19
1,852.61
405,003.32
166
2,318.80
464.07
1,854.73
403,148.58
167
2,318.80
461.94
1,856.86
401,291.72
168
2,318.80
459.81
1,858.99
399,432.74
169
2,318.80
457.68
1,861.12
397,571.62
170
2,318.80
455.55
1,863.25
395,708.37
171
2,318.80
453.42
1,865.38
393,842.99
172
2,318.80
451.28
1,867.52
391,975.46
173
2,318.80
449.14
1,869.66
390,105.80
174
2,318.80
447.00
1,871.80
388,234.00
175
2,318.80
444.85
1,873.95
386,360.05
176
2,318.80
442.70
1,876.10
384,483.96
177
2,318.80
440.55
1,878.25
382,605.71
178
2,318.80
438.40
1,880.40
380,725.31
179
2,318.80
436.25
1,882.55
378,842.76
180
2,318.80
434.09
1,884.71
376,958.05
181
2,318.80
431.93
1,886.87
375,071.18
182
2,318.80
429.77
1,889.03
373,182.15
183
2,318.80
427.60
1,891.20
371,290.96
184
2,318.80
425.44
1,893.36
369,397.59
185
2,318.80
423.27
1,895.53
367,502.06
186
2,318.80
421.10
1,897.70
365,604.36
187
2,318.80
418.92
1,899.88
363,704.48
188
2,318.80
416.74
1,902.06
361,802.42
189
2,318.80
414.57
1,904.23
359,898.19
190
2,318.80
412.38
1,906.42
357,991.77
191
2,318.80
410.20
1,908.60
356,083.17
192
2,318.80
408.01
1,910.79
354,172.38
193
2,318.80
405.82
1,912.98
352,259.41
194
2,318.80
403.63
1,915.17
350,344.24
195
2,318.80
401.44
1,917.36
348,426.87
196
2,318.80
399.24
1,919.56
346,507.31
197
2,318.80
397.04
1,921.76
344,585.55
198
2,318.80
394.84
1,923.96
342,661.59
199
2,318.80
392.63
1,926.17
340,735.42
200
2,318.80
390.43
1,928.37
338,807.05
201
2,318.80
388.22
1,930.58
336,876.46
202
2,318.80
386.00
1,932.80
334,943.67
203
2,318.80
383.79
1,935.01
333,008.66
204
2,318.80
381.57
1,937.23
331,071.43
205
2,318.80
379.35
1,939.45
329,131.98
206
2,318.80
377.13
1,941.67
327,190.31
207
2,318.80
374.91
1,943.89
325,246.42
208
2,318.80
372.68
1,946.12
323,300.30
209
2,318.80
370.45
1,948.35
321,351.95
210
2,318.80
368.22
1,950.58
319,401.36
211
2,318.80
365.98
1,952.82
317,448.54
212
2,318.80
363.74
1,955.06
315,493.48
213
2,318.80
361.50
1,957.30
313,536.19
214
2,318.80
359.26
1,959.54
311,576.65
215
2,318.80
357.01
1,961.79
309,614.86
216
2,318.80
354.77
1,964.03
307,650.83
217
2,318.80
352.52
1,966.28
305,684.55
218
2,318.80
350.26
1,968.54
303,716.01
219
2,318.80
348.01
1,970.79
301,745.22
220
2,318.80
345.75
1,973.05
299,772.17
221
2,318.80
343.49
1,975.31
297,796.86
222
2,318.80
341.23
1,977.57
295,819.28
223
2,318.80
338.96
1,979.84
293,839.44
224
2,318.80
336.69
1,982.11
291,857.33
225
2,318.80
334.42
1,984.38
289,872.95
226
2,318.80
332.15
1,986.65
287,886.30
227
2,318.80
329.87
1,988.93
285,897.37
228
2,318.80
327.59
1,991.21
283,906.16
229
2,318.80
325.31
1,993.49
281,912.67
230
2,318.80
323.02
1,995.78
279,916.89
231
2,318.80
320.74
1,998.06
277,918.83
232
2,318.80
318.45
2,000.35
275,918.48
233
2,318.80
316.16
2,002.64
273,915.84
234
2,318.80
313.86
2,004.94
271,910.90
235
2,318.80
311.56
2,007.24
269,903.66
236
2,318.80
309.26
2,009.54
267,894.13
237
2,318.80
306.96
2,011.84
265,882.29
238
2,318.80
304.66
2,014.14
263,868.15
239
2,318.80
302.35
2,016.45
261,851.70
240
2,318.80
300.04
2,018.76
259,832.93
241
2,318.80
297.73
2,021.07
257,811.86
242
2,318.80
295.41
2,023.39
255,788.47
243
2,318.80
293.09
2,025.71
253,762.76
244
2,318.80
290.77
2,028.03
251,734.73
245
2,318.80
288.45
2,030.35
249,704.38
246
2,318.80
286.12
2,032.68
247,671.69
247
2,318.80
283.79
2,035.01
245,636.69
248
2,318.80
281.46
2,037.34
243,599.34
249
2,318.80
279.12
2,039.68
241,559.67
250
2,318.80
276.79
2,042.01
239,517.66
251
2,318.80
274.45
2,044.35
237,473.30
252
2,318.80
272.10
2,046.70
235,426.61
253
2,318.80
269.76
2,049.04
233,377.57
254
2,318.80
267.41
2,051.39
231,326.18
255
2,318.80
265.06
2,053.74
229,272.44
256
2,318.80
262.71
2,056.09
227,216.35
257
2,318.80
260.35
2,058.45
225,157.90
258
2,318.80
257.99
2,060.81
223,097.09
259
2,318.80
255.63
2,063.17
221,033.93
260
2,318.80
253.27
2,065.53
218,968.39
261
2,318.80
250.90
2,067.90
216,900.50
262
2,318.80
248.53
2,070.27
214,830.23
263
2,318.80
246.16
2,072.64
212,757.59
264
2,318.80
243.78
2,075.02
210,682.57
265
2,318.80
241.41
2,077.39
208,605.18
266
2,318.80
239.03
2,079.77
206,525.41
267
2,318.80
236.64
2,082.16
204,443.25
268
2,318.80
234.26
2,084.54
202,358.71
269
2,318.80
231.87
2,086.93
200,271.78
270
2,318.80
229.48
2,089.32
198,182.45
271
2,318.80
227.08
2,091.72
196,090.74
272
2,318.80
224.69
2,094.11
193,996.63
273
2,318.80
222.29
2,096.51
191,900.11
274
2,318.80
219.89
2,098.91
189,801.20
275
2,318.80
217.48
2,101.32
187,699.88
276
2,318.80
215.07
2,103.73
185,596.15
277
2,318.80
212.66
2,106.14
183,490.01
278
2,318.80
210.25
2,108.55
181,381.46
279
2,318.80
207.83
2,110.97
179,270.50
280
2,318.80
205.41
2,113.39
177,157.11
281
2,318.80
202.99
2,115.81
175,041.30
282
2,318.80
200.57
2,118.23
172,923.07
283
2,318.80
198.14
2,120.66
170,802.41
284
2,318.80
195.71
2,123.09
168,679.32
285
2,318.80
193.28
2,125.52
166,553.80
286
2,318.80
190.84
2,127.96
164,425.84
287
2,318.80
188.40
2,130.40
162,295.45
288
2,318.80
185.96
2,132.84
160,162.61
289
2,318.80
183.52
2,135.28
158,027.33
290
2,318.80
181.07
2,137.73
155,889.61
291
2,318.80
178.62
2,140.18
153,749.43
292
2,318.80
176.17
2,142.63
151,606.80
293
2,318.80
173.72
2,145.08
149,461.72
294
2,318.80
171.26
2,147.54
147,314.17
295
2,318.80
168.80
2,150.00
145,164.17
296
2,318.80
166.33
2,152.47
143,011.71
297
2,318.80
163.87
2,154.93
140,856.77
298
2,318.80
161.40
2,157.40
138,699.37
299
2,318.80
158.93
2,159.87
136,539.50
300
2,318.80
156.45
2,162.35
134,377.15
301
2,318.80
153.97
2,164.83
132,212.32
302
2,318.80
151.49
2,167.31
130,045.02
303
2,318.80
149.01
2,169.79
127,875.23
304
2,318.80
146.52
2,172.28
125,702.95
305
2,318.80
144.03
2,174.77
123,528.19
306
2,318.80
141.54
2,177.26
121,350.93
307
2,318.80
139.05
2,179.75
119,171.18
308
2,318.80
136.55
2,182.25
116,988.93
309
2,318.80
134.05
2,184.75
114,804.18
310
2,318.80
131.55
2,187.25
112,616.92
311
2,318.80
129.04
2,189.76
110,427.16
312
2,318.80
126.53
2,192.27
108,234.89
313
2,318.80
124.02
2,194.78
106,040.11
314
2,318.80
121.50
2,197.30
103,842.82
315
2,318.80
118.99
2,199.81
101,643.00
316
2,318.80
116.47
2,202.33
99,440.67
317
2,318.80
113.94
2,204.86
97,235.81
318
2,318.80
111.42
2,207.38
95,028.43
319
2,318.80
108.89
2,209.91
92,818.51
320
2,318.80
106.35
2,212.45
90,606.07
321
2,318.80
103.82
2,214.98
88,391.09
322
2,318.80
101.28
2,217.52
86,173.57
323
2,318.80
98.74
2,220.06
83,953.51
324
2,318.80
96.20
2,222.60
81,730.91
325
2,318.80
93.65
2,225.15
79,505.76
326
2,318.80
91.10
2,227.70
77,278.06
327
2,318.80
88.55
2,230.25
75,047.81
328
2,318.80
85.99
2,232.81
72,815.00
329
2,318.80
83.43
2,235.37
70,579.63
330
2,318.80
80.87
2,237.93
68,341.70
331
2,318.80
78.31
2,240.49
66,101.21
332
2,318.80
75.74
2,243.06
63,858.15
333
2,318.80
73.17
2,245.63
61,612.52
334
2,318.80
70.60
2,248.20
59,364.32
335
2,318.80
68.02
2,250.78
57,113.54
336
2,318.80
65.44
2,253.36
54,860.19
337
2,318.80
62.86
2,255.94
52,604.25
338
2,318.80
60.28
2,258.52
50,345.72
339
2,318.80
57.69
2,261.11
48,084.61
340
2,318.80
55.10
2,263.70
45,820.91
341
2,318.80
52.50
2,266.30
43,554.61
342
2,318.80
49.91
2,268.89
41,285.72
343
2,318.80
47.31
2,271.49
39,014.22
344
2,318.80
44.70
2,274.10
36,740.13
345
2,318.80
42.10
2,276.70
34,463.43
346
2,318.80
39.49
2,279.31
32,184.11
347
2,318.80
36.88
2,281.92
29,902.19
348
2,318.80
34.26
2,284.54
27,617.66
349
2,318.80
31.65
2,287.15
25,330.50
350
2,318.80
29.02
2,289.78
23,040.72
351
2,318.80
26.40
2,292.40
20,748.33
352
2,318.80
23.77
2,295.03
18,453.30
353
2,318.80
21.14
2,297.66
16,155.64
354
2,318.80
18.51
2,300.29
13,855.36
355
2,318.80
15.88
2,302.92
11,552.43
356
2,318.80
13.24
2,305.56
9,246.87
357
2,318.80
10.60
2,308.20
6,938.66
358
2,318.80
7.95
2,310.85
4,627.81
359
2,318.80
5.30
2,313.50
2,314.32
360
2,316.97
2.65
2,314.32
0.00
Totals
834,766.17
151,066.17
683,700.00

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