Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 2,387.02  
 

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
2,387.02
864.56
1,522.46
690,127.54
2
2,387.02
862.66
1,524.36
688,603.18
3
2,387.02
860.75
1,526.27
687,076.92
4
2,387.02
858.85
1,528.17
685,548.74
5
2,387.02
856.94
1,530.08
684,018.66
6
2,387.02
855.02
1,532.00
682,486.66
7
2,387.02
853.11
1,533.91
680,952.75
8
2,387.02
851.19
1,535.83
679,416.92
9
2,387.02
849.27
1,537.75
677,879.17
10
2,387.02
847.35
1,539.67
676,339.50
11
2,387.02
845.42
1,541.60
674,797.91
12
2,387.02
843.50
1,543.52
673,254.38
13
2,387.02
841.57
1,545.45
671,708.93
14
2,387.02
839.64
1,547.38
670,161.55
15
2,387.02
837.70
1,549.32
668,612.23
16
2,387.02
835.77
1,551.25
667,060.97
17
2,387.02
833.83
1,553.19
665,507.78
18
2,387.02
831.88
1,555.14
663,952.64
19
2,387.02
829.94
1,557.08
662,395.57
20
2,387.02
827.99
1,559.03
660,836.54
21
2,387.02
826.05
1,560.97
659,275.57
22
2,387.02
824.09
1,562.93
657,712.64
23
2,387.02
822.14
1,564.88
656,147.76
24
2,387.02
820.18
1,566.84
654,580.93
25
2,387.02
818.23
1,568.79
653,012.13
26
2,387.02
816.27
1,570.75
651,441.38
27
2,387.02
814.30
1,572.72
649,868.66
28
2,387.02
812.34
1,574.68
648,293.97
29
2,387.02
810.37
1,576.65
646,717.32
30
2,387.02
808.40
1,578.62
645,138.70
31
2,387.02
806.42
1,580.60
643,558.10
32
2,387.02
804.45
1,582.57
641,975.53
33
2,387.02
802.47
1,584.55
640,390.98
34
2,387.02
800.49
1,586.53
638,804.45
35
2,387.02
798.51
1,588.51
637,215.93
36
2,387.02
796.52
1,590.50
635,625.43
37
2,387.02
794.53
1,592.49
634,032.95
38
2,387.02
792.54
1,594.48
632,438.47
39
2,387.02
790.55
1,596.47
630,841.99
40
2,387.02
788.55
1,598.47
629,243.53
41
2,387.02
786.55
1,600.47
627,643.06
42
2,387.02
784.55
1,602.47
626,040.60
43
2,387.02
782.55
1,604.47
624,436.13
44
2,387.02
780.55
1,606.47
622,829.65
45
2,387.02
778.54
1,608.48
621,221.17
46
2,387.02
776.53
1,610.49
619,610.67
47
2,387.02
774.51
1,612.51
617,998.17
48
2,387.02
772.50
1,614.52
616,383.65
49
2,387.02
770.48
1,616.54
614,767.11
50
2,387.02
768.46
1,618.56
613,148.54
51
2,387.02
766.44
1,620.58
611,527.96
52
2,387.02
764.41
1,622.61
609,905.35
53
2,387.02
762.38
1,624.64
608,280.71
54
2,387.02
760.35
1,626.67
606,654.04
55
2,387.02
758.32
1,628.70
605,025.34
56
2,387.02
756.28
1,630.74
603,394.60
57
2,387.02
754.24
1,632.78
601,761.82
58
2,387.02
752.20
1,634.82
600,127.01
59
2,387.02
750.16
1,636.86
598,490.15
60
2,387.02
748.11
1,638.91
596,851.24
61
2,387.02
746.06
1,640.96
595,210.28
62
2,387.02
744.01
1,643.01
593,567.28
63
2,387.02
741.96
1,645.06
591,922.21
64
2,387.02
739.90
1,647.12
590,275.10
65
2,387.02
737.84
1,649.18
588,625.92
66
2,387.02
735.78
1,651.24
586,974.68
67
2,387.02
733.72
1,653.30
585,321.38
68
2,387.02
731.65
1,655.37
583,666.01
69
2,387.02
729.58
1,657.44
582,008.58
70
2,387.02
727.51
1,659.51
580,349.07
71
2,387.02
725.44
1,661.58
578,687.48
72
2,387.02
723.36
1,663.66
577,023.82
73
2,387.02
721.28
1,665.74
575,358.08
74
2,387.02
719.20
1,667.82
573,690.26
75
2,387.02
717.11
1,669.91
572,020.35
76
2,387.02
715.03
1,671.99
570,348.36
77
2,387.02
712.94
1,674.08
568,674.27
78
2,387.02
710.84
1,676.18
566,998.10
79
2,387.02
708.75
1,678.27
565,319.82
80
2,387.02
706.65
1,680.37
563,639.45
81
2,387.02
704.55
1,682.47
561,956.98
82
2,387.02
702.45
1,684.57
560,272.41
83
2,387.02
700.34
1,686.68
558,585.73
84
2,387.02
698.23
1,688.79
556,896.94
85
2,387.02
696.12
1,690.90
555,206.04
86
2,387.02
694.01
1,693.01
553,513.03
87
2,387.02
691.89
1,695.13
551,817.90
88
2,387.02
689.77
1,697.25
550,120.65
89
2,387.02
687.65
1,699.37
548,421.29
90
2,387.02
685.53
1,701.49
546,719.79
91
2,387.02
683.40
1,703.62
545,016.17
92
2,387.02
681.27
1,705.75
543,310.42
93
2,387.02
679.14
1,707.88
541,602.54
94
2,387.02
677.00
1,710.02
539,892.52
95
2,387.02
674.87
1,712.15
538,180.37
96
2,387.02
672.73
1,714.29
536,466.07
97
2,387.02
670.58
1,716.44
534,749.64
98
2,387.02
668.44
1,718.58
533,031.05
99
2,387.02
666.29
1,720.73
531,310.32
100
2,387.02
664.14
1,722.88
529,587.44
101
2,387.02
661.98
1,725.04
527,862.40
102
2,387.02
659.83
1,727.19
526,135.21
103
2,387.02
657.67
1,729.35
524,405.86
104
2,387.02
655.51
1,731.51
522,674.35
105
2,387.02
653.34
1,733.68
520,940.67
106
2,387.02
651.18
1,735.84
519,204.83
107
2,387.02
649.01
1,738.01
517,466.81
108
2,387.02
646.83
1,740.19
515,726.63
109
2,387.02
644.66
1,742.36
513,984.27
110
2,387.02
642.48
1,744.54
512,239.73
111
2,387.02
640.30
1,746.72
510,493.01
112
2,387.02
638.12
1,748.90
508,744.10
113
2,387.02
635.93
1,751.09
506,993.01
114
2,387.02
633.74
1,753.28
505,239.73
115
2,387.02
631.55
1,755.47
503,484.26
116
2,387.02
629.36
1,757.66
501,726.60
117
2,387.02
627.16
1,759.86
499,966.74
118
2,387.02
624.96
1,762.06
498,204.67
119
2,387.02
622.76
1,764.26
496,440.41
120
2,387.02
620.55
1,766.47
494,673.94
121
2,387.02
618.34
1,768.68
492,905.26
122
2,387.02
616.13
1,770.89
491,134.38
123
2,387.02
613.92
1,773.10
489,361.27
124
2,387.02
611.70
1,775.32
487,585.95
125
2,387.02
609.48
1,777.54
485,808.42
126
2,387.02
607.26
1,779.76
484,028.66
127
2,387.02
605.04
1,781.98
482,246.67
128
2,387.02
602.81
1,784.21
480,462.46
129
2,387.02
600.58
1,786.44
478,676.02
130
2,387.02
598.35
1,788.67
476,887.35
131
2,387.02
596.11
1,790.91
475,096.43
132
2,387.02
593.87
1,793.15
473,303.28
133
2,387.02
591.63
1,795.39
471,507.89
134
2,387.02
589.38
1,797.64
469,710.26
135
2,387.02
587.14
1,799.88
467,910.38
136
2,387.02
584.89
1,802.13
466,108.24
137
2,387.02
582.64
1,804.38
464,303.86
138
2,387.02
580.38
1,806.64
462,497.22
139
2,387.02
578.12
1,808.90
460,688.32
140
2,387.02
575.86
1,811.16
458,877.16
141
2,387.02
573.60
1,813.42
457,063.74
142
2,387.02
571.33
1,815.69
455,248.05
143
2,387.02
569.06
1,817.96
453,430.09
144
2,387.02
566.79
1,820.23
451,609.86
145
2,387.02
564.51
1,822.51
449,787.35
146
2,387.02
562.23
1,824.79
447,962.56
147
2,387.02
559.95
1,827.07
446,135.50
148
2,387.02
557.67
1,829.35
444,306.14
149
2,387.02
555.38
1,831.64
442,474.51
150
2,387.02
553.09
1,833.93
440,640.58
151
2,387.02
550.80
1,836.22
438,804.36
152
2,387.02
548.51
1,838.51
436,965.85
153
2,387.02
546.21
1,840.81
435,125.03
154
2,387.02
543.91
1,843.11
433,281.92
155
2,387.02
541.60
1,845.42
431,436.50
156
2,387.02
539.30
1,847.72
429,588.78
157
2,387.02
536.99
1,850.03
427,738.74
158
2,387.02
534.67
1,852.35
425,886.40
159
2,387.02
532.36
1,854.66
424,031.74
160
2,387.02
530.04
1,856.98
422,174.76
161
2,387.02
527.72
1,859.30
420,315.45
162
2,387.02
525.39
1,861.63
418,453.83
163
2,387.02
523.07
1,863.95
416,589.88
164
2,387.02
520.74
1,866.28
414,723.59
165
2,387.02
518.40
1,868.62
412,854.98
166
2,387.02
516.07
1,870.95
410,984.03
167
2,387.02
513.73
1,873.29
409,110.74
168
2,387.02
511.39
1,875.63
407,235.10
169
2,387.02
509.04
1,877.98
405,357.13
170
2,387.02
506.70
1,880.32
403,476.80
171
2,387.02
504.35
1,882.67
401,594.13
172
2,387.02
501.99
1,885.03
399,709.10
173
2,387.02
499.64
1,887.38
397,821.72
174
2,387.02
497.28
1,889.74
395,931.98
175
2,387.02
494.91
1,892.11
394,039.87
176
2,387.02
492.55
1,894.47
392,145.40
177
2,387.02
490.18
1,896.84
390,248.56
178
2,387.02
487.81
1,899.21
388,349.35
179
2,387.02
485.44
1,901.58
386,447.77
180
2,387.02
483.06
1,903.96
384,543.81
181
2,387.02
480.68
1,906.34
382,637.47
182
2,387.02
478.30
1,908.72
380,728.75
183
2,387.02
475.91
1,911.11
378,817.64
184
2,387.02
473.52
1,913.50
376,904.14
185
2,387.02
471.13
1,915.89
374,988.25
186
2,387.02
468.74
1,918.28
373,069.97
187
2,387.02
466.34
1,920.68
371,149.28
188
2,387.02
463.94
1,923.08
369,226.20
189
2,387.02
461.53
1,925.49
367,300.71
190
2,387.02
459.13
1,927.89
365,372.82
191
2,387.02
456.72
1,930.30
363,442.51
192
2,387.02
454.30
1,932.72
361,509.80
193
2,387.02
451.89
1,935.13
359,574.66
194
2,387.02
449.47
1,937.55
357,637.11
195
2,387.02
447.05
1,939.97
355,697.14
196
2,387.02
444.62
1,942.40
353,754.74
197
2,387.02
442.19
1,944.83
351,809.91
198
2,387.02
439.76
1,947.26
349,862.66
199
2,387.02
437.33
1,949.69
347,912.96
200
2,387.02
434.89
1,952.13
345,960.84
201
2,387.02
432.45
1,954.57
344,006.27
202
2,387.02
430.01
1,957.01
342,049.25
203
2,387.02
427.56
1,959.46
340,089.80
204
2,387.02
425.11
1,961.91
338,127.89
205
2,387.02
422.66
1,964.36
336,163.53
206
2,387.02
420.20
1,966.82
334,196.71
207
2,387.02
417.75
1,969.27
332,227.44
208
2,387.02
415.28
1,971.74
330,255.70
209
2,387.02
412.82
1,974.20
328,281.50
210
2,387.02
410.35
1,976.67
326,304.83
211
2,387.02
407.88
1,979.14
324,325.70
212
2,387.02
405.41
1,981.61
322,344.08
213
2,387.02
402.93
1,984.09
320,359.99
214
2,387.02
400.45
1,986.57
318,373.42
215
2,387.02
397.97
1,989.05
316,384.37
216
2,387.02
395.48
1,991.54
314,392.83
217
2,387.02
392.99
1,994.03
312,398.80
218
2,387.02
390.50
1,996.52
310,402.28
219
2,387.02
388.00
1,999.02
308,403.26
220
2,387.02
385.50
2,001.52
306,401.75
221
2,387.02
383.00
2,004.02
304,397.73
222
2,387.02
380.50
2,006.52
302,391.21
223
2,387.02
377.99
2,009.03
300,382.18
224
2,387.02
375.48
2,011.54
298,370.63
225
2,387.02
372.96
2,014.06
296,356.58
226
2,387.02
370.45
2,016.57
294,340.00
227
2,387.02
367.93
2,019.09
292,320.91
228
2,387.02
365.40
2,021.62
290,299.29
229
2,387.02
362.87
2,024.15
288,275.14
230
2,387.02
360.34
2,026.68
286,248.47
231
2,387.02
357.81
2,029.21
284,219.26
232
2,387.02
355.27
2,031.75
282,187.51
233
2,387.02
352.73
2,034.29
280,153.23
234
2,387.02
350.19
2,036.83
278,116.40
235
2,387.02
347.65
2,039.37
276,077.02
236
2,387.02
345.10
2,041.92
274,035.10
237
2,387.02
342.54
2,044.48
271,990.62
238
2,387.02
339.99
2,047.03
269,943.59
239
2,387.02
337.43
2,049.59
267,894.00
240
2,387.02
334.87
2,052.15
265,841.85
241
2,387.02
332.30
2,054.72
263,787.13
242
2,387.02
329.73
2,057.29
261,729.84
243
2,387.02
327.16
2,059.86
259,669.99
244
2,387.02
324.59
2,062.43
257,607.55
245
2,387.02
322.01
2,065.01
255,542.54
246
2,387.02
319.43
2,067.59
253,474.95
247
2,387.02
316.84
2,070.18
251,404.77
248
2,387.02
314.26
2,072.76
249,332.01
249
2,387.02
311.67
2,075.35
247,256.66
250
2,387.02
309.07
2,077.95
245,178.71
251
2,387.02
306.47
2,080.55
243,098.16
252
2,387.02
303.87
2,083.15
241,015.01
253
2,387.02
301.27
2,085.75
238,929.26
254
2,387.02
298.66
2,088.36
236,840.90
255
2,387.02
296.05
2,090.97
234,749.93
256
2,387.02
293.44
2,093.58
232,656.35
257
2,387.02
290.82
2,096.20
230,560.15
258
2,387.02
288.20
2,098.82
228,461.33
259
2,387.02
285.58
2,101.44
226,359.89
260
2,387.02
282.95
2,104.07
224,255.82
261
2,387.02
280.32
2,106.70
222,149.12
262
2,387.02
277.69
2,109.33
220,039.78
263
2,387.02
275.05
2,111.97
217,927.81
264
2,387.02
272.41
2,114.61
215,813.20
265
2,387.02
269.77
2,117.25
213,695.95
266
2,387.02
267.12
2,119.90
211,576.05
267
2,387.02
264.47
2,122.55
209,453.50
268
2,387.02
261.82
2,125.20
207,328.30
269
2,387.02
259.16
2,127.86
205,200.44
270
2,387.02
256.50
2,130.52
203,069.92
271
2,387.02
253.84
2,133.18
200,936.74
272
2,387.02
251.17
2,135.85
198,800.89
273
2,387.02
248.50
2,138.52
196,662.37
274
2,387.02
245.83
2,141.19
194,521.18
275
2,387.02
243.15
2,143.87
192,377.31
276
2,387.02
240.47
2,146.55
190,230.76
277
2,387.02
237.79
2,149.23
188,081.53
278
2,387.02
235.10
2,151.92
185,929.61
279
2,387.02
232.41
2,154.61
183,775.00
280
2,387.02
229.72
2,157.30
181,617.70
281
2,387.02
227.02
2,160.00
179,457.70
282
2,387.02
224.32
2,162.70
177,295.00
283
2,387.02
221.62
2,165.40
175,129.60
284
2,387.02
218.91
2,168.11
172,961.50
285
2,387.02
216.20
2,170.82
170,790.68
286
2,387.02
213.49
2,173.53
168,617.15
287
2,387.02
210.77
2,176.25
166,440.90
288
2,387.02
208.05
2,178.97
164,261.93
289
2,387.02
205.33
2,181.69
162,080.24
290
2,387.02
202.60
2,184.42
159,895.82
291
2,387.02
199.87
2,187.15
157,708.67
292
2,387.02
197.14
2,189.88
155,518.78
293
2,387.02
194.40
2,192.62
153,326.16
294
2,387.02
191.66
2,195.36
151,130.80
295
2,387.02
188.91
2,198.11
148,932.69
296
2,387.02
186.17
2,200.85
146,731.84
297
2,387.02
183.41
2,203.61
144,528.23
298
2,387.02
180.66
2,206.36
142,321.87
299
2,387.02
177.90
2,209.12
140,112.75
300
2,387.02
175.14
2,211.88
137,900.88
301
2,387.02
172.38
2,214.64
135,686.23
302
2,387.02
169.61
2,217.41
133,468.82
303
2,387.02
166.84
2,220.18
131,248.64
304
2,387.02
164.06
2,222.96
129,025.68
305
2,387.02
161.28
2,225.74
126,799.94
306
2,387.02
158.50
2,228.52
124,571.42
307
2,387.02
155.71
2,231.31
122,340.11
308
2,387.02
152.93
2,234.09
120,106.02
309
2,387.02
150.13
2,236.89
117,869.13
310
2,387.02
147.34
2,239.68
115,629.45
311
2,387.02
144.54
2,242.48
113,386.96
312
2,387.02
141.73
2,245.29
111,141.68
313
2,387.02
138.93
2,248.09
108,893.58
314
2,387.02
136.12
2,250.90
106,642.68
315
2,387.02
133.30
2,253.72
104,388.96
316
2,387.02
130.49
2,256.53
102,132.43
317
2,387.02
127.67
2,259.35
99,873.08
318
2,387.02
124.84
2,262.18
97,610.90
319
2,387.02
122.01
2,265.01
95,345.89
320
2,387.02
119.18
2,267.84
93,078.05
321
2,387.02
116.35
2,270.67
90,807.38
322
2,387.02
113.51
2,273.51
88,533.87
323
2,387.02
110.67
2,276.35
86,257.52
324
2,387.02
107.82
2,279.20
83,978.32
325
2,387.02
104.97
2,282.05
81,696.27
326
2,387.02
102.12
2,284.90
79,411.37
327
2,387.02
99.26
2,287.76
77,123.62
328
2,387.02
96.40
2,290.62
74,833.00
329
2,387.02
93.54
2,293.48
72,539.52
330
2,387.02
90.67
2,296.35
70,243.18
331
2,387.02
87.80
2,299.22
67,943.96
332
2,387.02
84.93
2,302.09
65,641.87
333
2,387.02
82.05
2,304.97
63,336.90
334
2,387.02
79.17
2,307.85
61,029.05
335
2,387.02
76.29
2,310.73
58,718.32
336
2,387.02
73.40
2,313.62
56,404.70
337
2,387.02
70.51
2,316.51
54,088.18
338
2,387.02
67.61
2,319.41
51,768.77
339
2,387.02
64.71
2,322.31
49,446.47
340
2,387.02
61.81
2,325.21
47,121.25
341
2,387.02
58.90
2,328.12
44,793.14
342
2,387.02
55.99
2,331.03
42,462.11
343
2,387.02
53.08
2,333.94
40,128.16
344
2,387.02
50.16
2,336.86
37,791.30
345
2,387.02
47.24
2,339.78
35,451.52
346
2,387.02
44.31
2,342.71
33,108.82
347
2,387.02
41.39
2,345.63
30,763.18
348
2,387.02
38.45
2,348.57
28,414.62
349
2,387.02
35.52
2,351.50
26,063.12
350
2,387.02
32.58
2,354.44
23,708.68
351
2,387.02
29.64
2,357.38
21,351.29
352
2,387.02
26.69
2,360.33
18,990.96
353
2,387.02
23.74
2,363.28
16,627.68
354
2,387.02
20.78
2,366.24
14,261.44
355
2,387.02
17.83
2,369.19
11,892.25
356
2,387.02
14.87
2,372.15
9,520.10
357
2,387.02
11.90
2,375.12
7,144.98
358
2,387.02
8.93
2,378.09
4,766.89
359
2,387.02
5.96
2,381.06
2,385.83
360
2,388.81
2.98
2,385.83
0.00
Totals
859,328.99
167,678.99
691,650.00

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