Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 2,350.34  
 

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
2,350.34
794.06
1,556.28
691,443.72
2
2,350.34
792.28
1,558.06
689,885.66
3
2,350.34
790.49
1,559.85
688,325.82
4
2,350.34
788.71
1,561.63
686,764.18
5
2,350.34
786.92
1,563.42
685,200.76
6
2,350.34
785.13
1,565.21
683,635.55
7
2,350.34
783.33
1,567.01
682,068.54
8
2,350.34
781.54
1,568.80
680,499.73
9
2,350.34
779.74
1,570.60
678,929.13
10
2,350.34
777.94
1,572.40
677,356.73
11
2,350.34
776.14
1,574.20
675,782.53
12
2,350.34
774.33
1,576.01
674,206.53
13
2,350.34
772.53
1,577.81
672,628.71
14
2,350.34
770.72
1,579.62
671,049.09
15
2,350.34
768.91
1,581.43
669,467.66
16
2,350.34
767.10
1,583.24
667,884.42
17
2,350.34
765.28
1,585.06
666,299.37
18
2,350.34
763.47
1,586.87
664,712.50
19
2,350.34
761.65
1,588.69
663,123.81
20
2,350.34
759.83
1,590.51
661,533.29
21
2,350.34
758.01
1,592.33
659,940.96
22
2,350.34
756.18
1,594.16
658,346.80
23
2,350.34
754.36
1,595.98
656,750.82
24
2,350.34
752.53
1,597.81
655,153.01
25
2,350.34
750.70
1,599.64
653,553.36
26
2,350.34
748.86
1,601.48
651,951.89
27
2,350.34
747.03
1,603.31
650,348.57
28
2,350.34
745.19
1,605.15
648,743.43
29
2,350.34
743.35
1,606.99
647,136.44
30
2,350.34
741.51
1,608.83
645,527.61
31
2,350.34
739.67
1,610.67
643,916.93
32
2,350.34
737.82
1,612.52
642,304.42
33
2,350.34
735.97
1,614.37
640,690.05
34
2,350.34
734.12
1,616.22
639,073.83
35
2,350.34
732.27
1,618.07
637,455.77
36
2,350.34
730.42
1,619.92
635,835.84
37
2,350.34
728.56
1,621.78
634,214.07
38
2,350.34
726.70
1,623.64
632,590.43
39
2,350.34
724.84
1,625.50
630,964.93
40
2,350.34
722.98
1,627.36
629,337.57
41
2,350.34
721.12
1,629.22
627,708.35
42
2,350.34
719.25
1,631.09
626,077.26
43
2,350.34
717.38
1,632.96
624,444.30
44
2,350.34
715.51
1,634.83
622,809.47
45
2,350.34
713.64
1,636.70
621,172.76
46
2,350.34
711.76
1,638.58
619,534.18
47
2,350.34
709.88
1,640.46
617,893.73
48
2,350.34
708.00
1,642.34
616,251.39
49
2,350.34
706.12
1,644.22
614,607.17
50
2,350.34
704.24
1,646.10
612,961.07
51
2,350.34
702.35
1,647.99
611,313.08
52
2,350.34
700.46
1,649.88
609,663.20
53
2,350.34
698.57
1,651.77
608,011.44
54
2,350.34
696.68
1,653.66
606,357.78
55
2,350.34
694.78
1,655.56
604,702.22
56
2,350.34
692.89
1,657.45
603,044.77
57
2,350.34
690.99
1,659.35
601,385.42
58
2,350.34
689.09
1,661.25
599,724.16
59
2,350.34
687.18
1,663.16
598,061.01
60
2,350.34
685.28
1,665.06
596,395.95
61
2,350.34
683.37
1,666.97
594,728.98
62
2,350.34
681.46
1,668.88
593,060.10
63
2,350.34
679.55
1,670.79
591,389.31
64
2,350.34
677.63
1,672.71
589,716.60
65
2,350.34
675.72
1,674.62
588,041.98
66
2,350.34
673.80
1,676.54
586,365.43
67
2,350.34
671.88
1,678.46
584,686.97
68
2,350.34
669.95
1,680.39
583,006.58
69
2,350.34
668.03
1,682.31
581,324.27
70
2,350.34
666.10
1,684.24
579,640.03
71
2,350.34
664.17
1,686.17
577,953.86
72
2,350.34
662.24
1,688.10
576,265.76
73
2,350.34
660.30
1,690.04
574,575.73
74
2,350.34
658.37
1,691.97
572,883.76
75
2,350.34
656.43
1,693.91
571,189.85
76
2,350.34
654.49
1,695.85
569,493.99
77
2,350.34
652.55
1,697.79
567,796.20
78
2,350.34
650.60
1,699.74
566,096.46
79
2,350.34
648.65
1,701.69
564,394.77
80
2,350.34
646.70
1,703.64
562,691.13
81
2,350.34
644.75
1,705.59
560,985.54
82
2,350.34
642.80
1,707.54
559,278.00
83
2,350.34
640.84
1,709.50
557,568.50
84
2,350.34
638.88
1,711.46
555,857.04
85
2,350.34
636.92
1,713.42
554,143.62
86
2,350.34
634.96
1,715.38
552,428.24
87
2,350.34
632.99
1,717.35
550,710.89
88
2,350.34
631.02
1,719.32
548,991.57
89
2,350.34
629.05
1,721.29
547,270.28
90
2,350.34
627.08
1,723.26
545,547.02
91
2,350.34
625.11
1,725.23
543,821.79
92
2,350.34
623.13
1,727.21
542,094.58
93
2,350.34
621.15
1,729.19
540,365.39
94
2,350.34
619.17
1,731.17
538,634.22
95
2,350.34
617.19
1,733.15
536,901.06
96
2,350.34
615.20
1,735.14
535,165.92
97
2,350.34
613.21
1,737.13
533,428.79
98
2,350.34
611.22
1,739.12
531,689.67
99
2,350.34
609.23
1,741.11
529,948.56
100
2,350.34
607.23
1,743.11
528,205.45
101
2,350.34
605.24
1,745.10
526,460.35
102
2,350.34
603.24
1,747.10
524,713.24
103
2,350.34
601.23
1,749.11
522,964.14
104
2,350.34
599.23
1,751.11
521,213.03
105
2,350.34
597.22
1,753.12
519,459.91
106
2,350.34
595.21
1,755.13
517,704.78
107
2,350.34
593.20
1,757.14
515,947.65
108
2,350.34
591.19
1,759.15
514,188.50
109
2,350.34
589.17
1,761.17
512,427.33
110
2,350.34
587.16
1,763.18
510,664.15
111
2,350.34
585.14
1,765.20
508,898.94
112
2,350.34
583.11
1,767.23
507,131.72
113
2,350.34
581.09
1,769.25
505,362.47
114
2,350.34
579.06
1,771.28
503,591.19
115
2,350.34
577.03
1,773.31
501,817.88
116
2,350.34
575.00
1,775.34
500,042.54
117
2,350.34
572.97
1,777.37
498,265.16
118
2,350.34
570.93
1,779.41
496,485.75
119
2,350.34
568.89
1,781.45
494,704.30
120
2,350.34
566.85
1,783.49
492,920.81
121
2,350.34
564.81
1,785.53
491,135.28
122
2,350.34
562.76
1,787.58
489,347.70
123
2,350.34
560.71
1,789.63
487,558.07
124
2,350.34
558.66
1,791.68
485,766.39
125
2,350.34
556.61
1,793.73
483,972.65
126
2,350.34
554.55
1,795.79
482,176.87
127
2,350.34
552.49
1,797.85
480,379.02
128
2,350.34
550.43
1,799.91
478,579.12
129
2,350.34
548.37
1,801.97
476,777.15
130
2,350.34
546.31
1,804.03
474,973.11
131
2,350.34
544.24
1,806.10
473,167.01
132
2,350.34
542.17
1,808.17
471,358.85
133
2,350.34
540.10
1,810.24
469,548.60
134
2,350.34
538.02
1,812.32
467,736.29
135
2,350.34
535.95
1,814.39
465,921.90
136
2,350.34
533.87
1,816.47
464,105.42
137
2,350.34
531.79
1,818.55
462,286.87
138
2,350.34
529.70
1,820.64
460,466.24
139
2,350.34
527.62
1,822.72
458,643.51
140
2,350.34
525.53
1,824.81
456,818.70
141
2,350.34
523.44
1,826.90
454,991.80
142
2,350.34
521.34
1,829.00
453,162.81
143
2,350.34
519.25
1,831.09
451,331.71
144
2,350.34
517.15
1,833.19
449,498.53
145
2,350.34
515.05
1,835.29
447,663.24
146
2,350.34
512.95
1,837.39
445,825.84
147
2,350.34
510.84
1,839.50
443,986.35
148
2,350.34
508.73
1,841.61
442,144.74
149
2,350.34
506.62
1,843.72
440,301.02
150
2,350.34
504.51
1,845.83
438,455.20
151
2,350.34
502.40
1,847.94
436,607.25
152
2,350.34
500.28
1,850.06
434,757.19
153
2,350.34
498.16
1,852.18
432,905.01
154
2,350.34
496.04
1,854.30
431,050.71
155
2,350.34
493.91
1,856.43
429,194.28
156
2,350.34
491.79
1,858.55
427,335.72
157
2,350.34
489.66
1,860.68
425,475.04
158
2,350.34
487.52
1,862.82
423,612.22
159
2,350.34
485.39
1,864.95
421,747.27
160
2,350.34
483.25
1,867.09
419,880.18
161
2,350.34
481.11
1,869.23
418,010.96
162
2,350.34
478.97
1,871.37
416,139.59
163
2,350.34
476.83
1,873.51
414,266.08
164
2,350.34
474.68
1,875.66
412,390.42
165
2,350.34
472.53
1,877.81
410,512.61
166
2,350.34
470.38
1,879.96
408,632.64
167
2,350.34
468.22
1,882.12
406,750.53
168
2,350.34
466.07
1,884.27
404,866.26
169
2,350.34
463.91
1,886.43
402,979.83
170
2,350.34
461.75
1,888.59
401,091.23
171
2,350.34
459.58
1,890.76
399,200.48
172
2,350.34
457.42
1,892.92
397,307.56
173
2,350.34
455.25
1,895.09
395,412.46
174
2,350.34
453.08
1,897.26
393,515.20
175
2,350.34
450.90
1,899.44
391,615.76
176
2,350.34
448.73
1,901.61
389,714.15
177
2,350.34
446.55
1,903.79
387,810.36
178
2,350.34
444.37
1,905.97
385,904.38
179
2,350.34
442.18
1,908.16
383,996.23
180
2,350.34
440.00
1,910.34
382,085.88
181
2,350.34
437.81
1,912.53
380,173.35
182
2,350.34
435.62
1,914.72
378,258.62
183
2,350.34
433.42
1,916.92
376,341.70
184
2,350.34
431.22
1,919.12
374,422.59
185
2,350.34
429.03
1,921.31
372,501.28
186
2,350.34
426.82
1,923.52
370,577.76
187
2,350.34
424.62
1,925.72
368,652.04
188
2,350.34
422.41
1,927.93
366,724.11
189
2,350.34
420.20
1,930.14
364,793.98
190
2,350.34
417.99
1,932.35
362,861.63
191
2,350.34
415.78
1,934.56
360,927.07
192
2,350.34
413.56
1,936.78
358,990.29
193
2,350.34
411.34
1,939.00
357,051.30
194
2,350.34
409.12
1,941.22
355,110.08
195
2,350.34
406.90
1,943.44
353,166.63
196
2,350.34
404.67
1,945.67
351,220.96
197
2,350.34
402.44
1,947.90
349,273.07
198
2,350.34
400.21
1,950.13
347,322.93
199
2,350.34
397.97
1,952.37
345,370.57
200
2,350.34
395.74
1,954.60
343,415.97
201
2,350.34
393.50
1,956.84
341,459.12
202
2,350.34
391.26
1,959.08
339,500.04
203
2,350.34
389.01
1,961.33
337,538.71
204
2,350.34
386.76
1,963.58
335,575.13
205
2,350.34
384.51
1,965.83
333,609.30
206
2,350.34
382.26
1,968.08
331,641.23
207
2,350.34
380.01
1,970.33
329,670.89
208
2,350.34
377.75
1,972.59
327,698.30
209
2,350.34
375.49
1,974.85
325,723.45
210
2,350.34
373.22
1,977.12
323,746.33
211
2,350.34
370.96
1,979.38
321,766.95
212
2,350.34
368.69
1,981.65
319,785.30
213
2,350.34
366.42
1,983.92
317,801.38
214
2,350.34
364.15
1,986.19
315,815.19
215
2,350.34
361.87
1,988.47
313,826.72
216
2,350.34
359.59
1,990.75
311,835.97
217
2,350.34
357.31
1,993.03
309,842.95
218
2,350.34
355.03
1,995.31
307,847.64
219
2,350.34
352.74
1,997.60
305,850.04
220
2,350.34
350.45
1,999.89
303,850.15
221
2,350.34
348.16
2,002.18
301,847.97
222
2,350.34
345.87
2,004.47
299,843.50
223
2,350.34
343.57
2,006.77
297,836.73
224
2,350.34
341.27
2,009.07
295,827.66
225
2,350.34
338.97
2,011.37
293,816.29
226
2,350.34
336.66
2,013.68
291,802.61
227
2,350.34
334.36
2,015.98
289,786.63
228
2,350.34
332.05
2,018.29
287,768.34
229
2,350.34
329.73
2,020.61
285,747.73
230
2,350.34
327.42
2,022.92
283,724.81
231
2,350.34
325.10
2,025.24
281,699.57
232
2,350.34
322.78
2,027.56
279,672.02
233
2,350.34
320.46
2,029.88
277,642.13
234
2,350.34
318.13
2,032.21
275,609.92
235
2,350.34
315.80
2,034.54
273,575.39
236
2,350.34
313.47
2,036.87
271,538.52
237
2,350.34
311.14
2,039.20
269,499.32
238
2,350.34
308.80
2,041.54
267,457.78
239
2,350.34
306.46
2,043.88
265,413.90
240
2,350.34
304.12
2,046.22
263,367.68
241
2,350.34
301.78
2,048.56
261,319.12
242
2,350.34
299.43
2,050.91
259,268.20
243
2,350.34
297.08
2,053.26
257,214.94
244
2,350.34
294.73
2,055.61
255,159.33
245
2,350.34
292.37
2,057.97
253,101.36
246
2,350.34
290.01
2,060.33
251,041.03
247
2,350.34
287.65
2,062.69
248,978.34
248
2,350.34
285.29
2,065.05
246,913.29
249
2,350.34
282.92
2,067.42
244,845.87
250
2,350.34
280.55
2,069.79
242,776.08
251
2,350.34
278.18
2,072.16
240,703.92
252
2,350.34
275.81
2,074.53
238,629.39
253
2,350.34
273.43
2,076.91
236,552.48
254
2,350.34
271.05
2,079.29
234,473.19
255
2,350.34
268.67
2,081.67
232,391.52
256
2,350.34
266.28
2,084.06
230,307.46
257
2,350.34
263.89
2,086.45
228,221.01
258
2,350.34
261.50
2,088.84
226,132.18
259
2,350.34
259.11
2,091.23
224,040.95
260
2,350.34
256.71
2,093.63
221,947.32
261
2,350.34
254.31
2,096.03
219,851.29
262
2,350.34
251.91
2,098.43
217,752.87
263
2,350.34
249.51
2,100.83
215,652.04
264
2,350.34
247.10
2,103.24
213,548.80
265
2,350.34
244.69
2,105.65
211,443.15
266
2,350.34
242.28
2,108.06
209,335.09
267
2,350.34
239.86
2,110.48
207,224.61
268
2,350.34
237.44
2,112.90
205,111.71
269
2,350.34
235.02
2,115.32
202,996.40
270
2,350.34
232.60
2,117.74
200,878.66
271
2,350.34
230.17
2,120.17
198,758.49
272
2,350.34
227.74
2,122.60
196,635.90
273
2,350.34
225.31
2,125.03
194,510.87
274
2,350.34
222.88
2,127.46
192,383.40
275
2,350.34
220.44
2,129.90
190,253.50
276
2,350.34
218.00
2,132.34
188,121.16
277
2,350.34
215.56
2,134.78
185,986.38
278
2,350.34
213.11
2,137.23
183,849.15
279
2,350.34
210.66
2,139.68
181,709.47
280
2,350.34
208.21
2,142.13
179,567.34
281
2,350.34
205.75
2,144.59
177,422.75
282
2,350.34
203.30
2,147.04
175,275.71
283
2,350.34
200.84
2,149.50
173,126.21
284
2,350.34
198.37
2,151.97
170,974.24
285
2,350.34
195.91
2,154.43
168,819.81
286
2,350.34
193.44
2,156.90
166,662.91
287
2,350.34
190.97
2,159.37
164,503.53
288
2,350.34
188.49
2,161.85
162,341.69
289
2,350.34
186.02
2,164.32
160,177.36
290
2,350.34
183.54
2,166.80
158,010.56
291
2,350.34
181.05
2,169.29
155,841.27
292
2,350.34
178.57
2,171.77
153,669.50
293
2,350.34
176.08
2,174.26
151,495.24
294
2,350.34
173.59
2,176.75
149,318.49
295
2,350.34
171.09
2,179.25
147,139.24
296
2,350.34
168.60
2,181.74
144,957.50
297
2,350.34
166.10
2,184.24
142,773.26
298
2,350.34
163.59
2,186.75
140,586.51
299
2,350.34
161.09
2,189.25
138,397.26
300
2,350.34
158.58
2,191.76
136,205.50
301
2,350.34
156.07
2,194.27
134,011.23
302
2,350.34
153.55
2,196.79
131,814.45
303
2,350.34
151.04
2,199.30
129,615.14
304
2,350.34
148.52
2,201.82
127,413.32
305
2,350.34
145.99
2,204.35
125,208.97
306
2,350.34
143.47
2,206.87
123,002.10
307
2,350.34
140.94
2,209.40
120,792.70
308
2,350.34
138.41
2,211.93
118,580.77
309
2,350.34
135.87
2,214.47
116,366.31
310
2,350.34
133.34
2,217.00
114,149.30
311
2,350.34
130.80
2,219.54
111,929.76
312
2,350.34
128.25
2,222.09
109,707.67
313
2,350.34
125.71
2,224.63
107,483.04
314
2,350.34
123.16
2,227.18
105,255.85
315
2,350.34
120.61
2,229.73
103,026.12
316
2,350.34
118.05
2,232.29
100,793.83
317
2,350.34
115.49
2,234.85
98,558.98
318
2,350.34
112.93
2,237.41
96,321.58
319
2,350.34
110.37
2,239.97
94,081.61
320
2,350.34
107.80
2,242.54
91,839.07
321
2,350.34
105.23
2,245.11
89,593.96
322
2,350.34
102.66
2,247.68
87,346.28
323
2,350.34
100.08
2,250.26
85,096.02
324
2,350.34
97.51
2,252.83
82,843.19
325
2,350.34
94.92
2,255.42
80,587.77
326
2,350.34
92.34
2,258.00
78,329.77
327
2,350.34
89.75
2,260.59
76,069.19
328
2,350.34
87.16
2,263.18
73,806.01
329
2,350.34
84.57
2,265.77
71,540.24
330
2,350.34
81.97
2,268.37
69,271.87
331
2,350.34
79.37
2,270.97
67,000.91
332
2,350.34
76.77
2,273.57
64,727.34
333
2,350.34
74.17
2,276.17
62,451.16
334
2,350.34
71.56
2,278.78
60,172.38
335
2,350.34
68.95
2,281.39
57,890.99
336
2,350.34
66.33
2,284.01
55,606.98
337
2,350.34
63.72
2,286.62
53,320.36
338
2,350.34
61.10
2,289.24
51,031.12
339
2,350.34
58.47
2,291.87
48,739.25
340
2,350.34
55.85
2,294.49
46,444.76
341
2,350.34
53.22
2,297.12
44,147.63
342
2,350.34
50.59
2,299.75
41,847.88
343
2,350.34
47.95
2,302.39
39,545.49
344
2,350.34
45.31
2,305.03
37,240.46
345
2,350.34
42.67
2,307.67
34,932.80
346
2,350.34
40.03
2,310.31
32,622.48
347
2,350.34
37.38
2,312.96
30,309.52
348
2,350.34
34.73
2,315.61
27,993.91
349
2,350.34
32.08
2,318.26
25,675.65
350
2,350.34
29.42
2,320.92
23,354.73
351
2,350.34
26.76
2,323.58
21,031.15
352
2,350.34
24.10
2,326.24
18,704.91
353
2,350.34
21.43
2,328.91
16,376.00
354
2,350.34
18.76
2,331.58
14,044.42
355
2,350.34
16.09
2,334.25
11,710.18
356
2,350.34
13.42
2,336.92
9,373.25
357
2,350.34
10.74
2,339.60
7,033.65
358
2,350.34
8.06
2,342.28
4,691.37
359
2,350.34
5.38
2,344.96
2,346.41
360
2,349.10
2.69
2,346.41
0.00
Totals
846,121.16
153,121.16
693,000.00

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