Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 2,342.64  
 

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
2,342.64
670.78
1,671.86
713,828.14
2
2,342.64
669.21
1,673.43
712,154.72
3
2,342.64
667.65
1,674.99
710,479.72
4
2,342.64
666.07
1,676.57
708,803.15
5
2,342.64
664.50
1,678.14
707,125.02
6
2,342.64
662.93
1,679.71
705,445.31
7
2,342.64
661.35
1,681.29
703,764.02
8
2,342.64
659.78
1,682.86
702,081.16
9
2,342.64
658.20
1,684.44
700,396.72
10
2,342.64
656.62
1,686.02
698,710.70
11
2,342.64
655.04
1,687.60
697,023.11
12
2,342.64
653.46
1,689.18
695,333.92
13
2,342.64
651.88
1,690.76
693,643.16
14
2,342.64
650.29
1,692.35
691,950.81
15
2,342.64
648.70
1,693.94
690,256.87
16
2,342.64
647.12
1,695.52
688,561.35
17
2,342.64
645.53
1,697.11
686,864.24
18
2,342.64
643.94
1,698.70
685,165.53
19
2,342.64
642.34
1,700.30
683,465.23
20
2,342.64
640.75
1,701.89
681,763.34
21
2,342.64
639.15
1,703.49
680,059.86
22
2,342.64
637.56
1,705.08
678,354.77
23
2,342.64
635.96
1,706.68
676,648.09
24
2,342.64
634.36
1,708.28
674,939.81
25
2,342.64
632.76
1,709.88
673,229.92
26
2,342.64
631.15
1,711.49
671,518.44
27
2,342.64
629.55
1,713.09
669,805.35
28
2,342.64
627.94
1,714.70
668,090.65
29
2,342.64
626.33
1,716.31
666,374.34
30
2,342.64
624.73
1,717.91
664,656.43
31
2,342.64
623.12
1,719.52
662,936.90
32
2,342.64
621.50
1,721.14
661,215.77
33
2,342.64
619.89
1,722.75
659,493.02
34
2,342.64
618.27
1,724.37
657,768.65
35
2,342.64
616.66
1,725.98
656,042.67
36
2,342.64
615.04
1,727.60
654,315.07
37
2,342.64
613.42
1,729.22
652,585.85
38
2,342.64
611.80
1,730.84
650,855.01
39
2,342.64
610.18
1,732.46
649,122.55
40
2,342.64
608.55
1,734.09
647,388.46
41
2,342.64
606.93
1,735.71
645,652.75
42
2,342.64
605.30
1,737.34
643,915.40
43
2,342.64
603.67
1,738.97
642,176.44
44
2,342.64
602.04
1,740.60
640,435.84
45
2,342.64
600.41
1,742.23
638,693.60
46
2,342.64
598.78
1,743.86
636,949.74
47
2,342.64
597.14
1,745.50
635,204.24
48
2,342.64
595.50
1,747.14
633,457.10
49
2,342.64
593.87
1,748.77
631,708.33
50
2,342.64
592.23
1,750.41
629,957.92
51
2,342.64
590.59
1,752.05
628,205.86
52
2,342.64
588.94
1,753.70
626,452.17
53
2,342.64
587.30
1,755.34
624,696.82
54
2,342.64
585.65
1,756.99
622,939.84
55
2,342.64
584.01
1,758.63
621,181.20
56
2,342.64
582.36
1,760.28
619,420.92
57
2,342.64
580.71
1,761.93
617,658.99
58
2,342.64
579.06
1,763.58
615,895.40
59
2,342.64
577.40
1,765.24
614,130.17
60
2,342.64
575.75
1,766.89
612,363.27
61
2,342.64
574.09
1,768.55
610,594.72
62
2,342.64
572.43
1,770.21
608,824.52
63
2,342.64
570.77
1,771.87
607,052.65
64
2,342.64
569.11
1,773.53
605,279.12
65
2,342.64
567.45
1,775.19
603,503.93
66
2,342.64
565.78
1,776.86
601,727.07
67
2,342.64
564.12
1,778.52
599,948.55
68
2,342.64
562.45
1,780.19
598,168.37
69
2,342.64
560.78
1,781.86
596,386.51
70
2,342.64
559.11
1,783.53
594,602.98
71
2,342.64
557.44
1,785.20
592,817.78
72
2,342.64
555.77
1,786.87
591,030.91
73
2,342.64
554.09
1,788.55
589,242.36
74
2,342.64
552.41
1,790.23
587,452.13
75
2,342.64
550.74
1,791.90
585,660.23
76
2,342.64
549.06
1,793.58
583,866.65
77
2,342.64
547.37
1,795.27
582,071.38
78
2,342.64
545.69
1,796.95
580,274.43
79
2,342.64
544.01
1,798.63
578,475.80
80
2,342.64
542.32
1,800.32
576,675.48
81
2,342.64
540.63
1,802.01
574,873.48
82
2,342.64
538.94
1,803.70
573,069.78
83
2,342.64
537.25
1,805.39
571,264.39
84
2,342.64
535.56
1,807.08
569,457.31
85
2,342.64
533.87
1,808.77
567,648.54
86
2,342.64
532.17
1,810.47
565,838.07
87
2,342.64
530.47
1,812.17
564,025.90
88
2,342.64
528.77
1,813.87
562,212.04
89
2,342.64
527.07
1,815.57
560,396.47
90
2,342.64
525.37
1,817.27
558,579.20
91
2,342.64
523.67
1,818.97
556,760.23
92
2,342.64
521.96
1,820.68
554,939.55
93
2,342.64
520.26
1,822.38
553,117.17
94
2,342.64
518.55
1,824.09
551,293.08
95
2,342.64
516.84
1,825.80
549,467.27
96
2,342.64
515.13
1,827.51
547,639.76
97
2,342.64
513.41
1,829.23
545,810.53
98
2,342.64
511.70
1,830.94
543,979.59
99
2,342.64
509.98
1,832.66
542,146.93
100
2,342.64
508.26
1,834.38
540,312.55
101
2,342.64
506.54
1,836.10
538,476.45
102
2,342.64
504.82
1,837.82
536,638.64
103
2,342.64
503.10
1,839.54
534,799.10
104
2,342.64
501.37
1,841.27
532,957.83
105
2,342.64
499.65
1,842.99
531,114.84
106
2,342.64
497.92
1,844.72
529,270.12
107
2,342.64
496.19
1,846.45
527,423.67
108
2,342.64
494.46
1,848.18
525,575.49
109
2,342.64
492.73
1,849.91
523,725.58
110
2,342.64
490.99
1,851.65
521,873.93
111
2,342.64
489.26
1,853.38
520,020.54
112
2,342.64
487.52
1,855.12
518,165.42
113
2,342.64
485.78
1,856.86
516,308.56
114
2,342.64
484.04
1,858.60
514,449.96
115
2,342.64
482.30
1,860.34
512,589.62
116
2,342.64
480.55
1,862.09
510,727.53
117
2,342.64
478.81
1,863.83
508,863.70
118
2,342.64
477.06
1,865.58
506,998.12
119
2,342.64
475.31
1,867.33
505,130.79
120
2,342.64
473.56
1,869.08
503,261.71
121
2,342.64
471.81
1,870.83
501,390.88
122
2,342.64
470.05
1,872.59
499,518.29
123
2,342.64
468.30
1,874.34
497,643.95
124
2,342.64
466.54
1,876.10
495,767.85
125
2,342.64
464.78
1,877.86
493,889.99
126
2,342.64
463.02
1,879.62
492,010.38
127
2,342.64
461.26
1,881.38
490,129.00
128
2,342.64
459.50
1,883.14
488,245.85
129
2,342.64
457.73
1,884.91
486,360.94
130
2,342.64
455.96
1,886.68
484,474.27
131
2,342.64
454.19
1,888.45
482,585.82
132
2,342.64
452.42
1,890.22
480,695.60
133
2,342.64
450.65
1,891.99
478,803.62
134
2,342.64
448.88
1,893.76
476,909.85
135
2,342.64
447.10
1,895.54
475,014.32
136
2,342.64
445.33
1,897.31
473,117.00
137
2,342.64
443.55
1,899.09
471,217.91
138
2,342.64
441.77
1,900.87
469,317.04
139
2,342.64
439.98
1,902.66
467,414.38
140
2,342.64
438.20
1,904.44
465,509.94
141
2,342.64
436.42
1,906.22
463,603.72
142
2,342.64
434.63
1,908.01
461,695.71
143
2,342.64
432.84
1,909.80
459,785.91
144
2,342.64
431.05
1,911.59
457,874.32
145
2,342.64
429.26
1,913.38
455,960.93
146
2,342.64
427.46
1,915.18
454,045.76
147
2,342.64
425.67
1,916.97
452,128.79
148
2,342.64
423.87
1,918.77
450,210.02
149
2,342.64
422.07
1,920.57
448,289.45
150
2,342.64
420.27
1,922.37
446,367.08
151
2,342.64
418.47
1,924.17
444,442.91
152
2,342.64
416.67
1,925.97
442,516.93
153
2,342.64
414.86
1,927.78
440,589.15
154
2,342.64
413.05
1,929.59
438,659.57
155
2,342.64
411.24
1,931.40
436,728.17
156
2,342.64
409.43
1,933.21
434,794.96
157
2,342.64
407.62
1,935.02
432,859.94
158
2,342.64
405.81
1,936.83
430,923.11
159
2,342.64
403.99
1,938.65
428,984.46
160
2,342.64
402.17
1,940.47
427,043.99
161
2,342.64
400.35
1,942.29
425,101.70
162
2,342.64
398.53
1,944.11
423,157.60
163
2,342.64
396.71
1,945.93
421,211.67
164
2,342.64
394.89
1,947.75
419,263.91
165
2,342.64
393.06
1,949.58
417,314.33
166
2,342.64
391.23
1,951.41
415,362.93
167
2,342.64
389.40
1,953.24
413,409.69
168
2,342.64
387.57
1,955.07
411,454.62
169
2,342.64
385.74
1,956.90
409,497.72
170
2,342.64
383.90
1,958.74
407,538.98
171
2,342.64
382.07
1,960.57
405,578.41
172
2,342.64
380.23
1,962.41
403,616.00
173
2,342.64
378.39
1,964.25
401,651.75
174
2,342.64
376.55
1,966.09
399,685.66
175
2,342.64
374.71
1,967.93
397,717.72
176
2,342.64
372.86
1,969.78
395,747.94
177
2,342.64
371.01
1,971.63
393,776.32
178
2,342.64
369.17
1,973.47
391,802.84
179
2,342.64
367.32
1,975.32
389,827.52
180
2,342.64
365.46
1,977.18
387,850.34
181
2,342.64
363.61
1,979.03
385,871.31
182
2,342.64
361.75
1,980.89
383,890.43
183
2,342.64
359.90
1,982.74
381,907.68
184
2,342.64
358.04
1,984.60
379,923.08
185
2,342.64
356.18
1,986.46
377,936.62
186
2,342.64
354.32
1,988.32
375,948.30
187
2,342.64
352.45
1,990.19
373,958.11
188
2,342.64
350.59
1,992.05
371,966.05
189
2,342.64
348.72
1,993.92
369,972.13
190
2,342.64
346.85
1,995.79
367,976.34
191
2,342.64
344.98
1,997.66
365,978.68
192
2,342.64
343.11
1,999.53
363,979.14
193
2,342.64
341.23
2,001.41
361,977.73
194
2,342.64
339.35
2,003.29
359,974.45
195
2,342.64
337.48
2,005.16
357,969.28
196
2,342.64
335.60
2,007.04
355,962.24
197
2,342.64
333.71
2,008.93
353,953.31
198
2,342.64
331.83
2,010.81
351,942.51
199
2,342.64
329.95
2,012.69
349,929.81
200
2,342.64
328.06
2,014.58
347,915.23
201
2,342.64
326.17
2,016.47
345,898.76
202
2,342.64
324.28
2,018.36
343,880.40
203
2,342.64
322.39
2,020.25
341,860.15
204
2,342.64
320.49
2,022.15
339,838.00
205
2,342.64
318.60
2,024.04
337,813.96
206
2,342.64
316.70
2,025.94
335,788.02
207
2,342.64
314.80
2,027.84
333,760.18
208
2,342.64
312.90
2,029.74
331,730.44
209
2,342.64
311.00
2,031.64
329,698.80
210
2,342.64
309.09
2,033.55
327,665.25
211
2,342.64
307.19
2,035.45
325,629.80
212
2,342.64
305.28
2,037.36
323,592.44
213
2,342.64
303.37
2,039.27
321,553.17
214
2,342.64
301.46
2,041.18
319,511.98
215
2,342.64
299.54
2,043.10
317,468.88
216
2,342.64
297.63
2,045.01
315,423.87
217
2,342.64
295.71
2,046.93
313,376.94
218
2,342.64
293.79
2,048.85
311,328.09
219
2,342.64
291.87
2,050.77
309,277.32
220
2,342.64
289.95
2,052.69
307,224.63
221
2,342.64
288.02
2,054.62
305,170.01
222
2,342.64
286.10
2,056.54
303,113.47
223
2,342.64
284.17
2,058.47
301,055.00
224
2,342.64
282.24
2,060.40
298,994.60
225
2,342.64
280.31
2,062.33
296,932.26
226
2,342.64
278.37
2,064.27
294,868.00
227
2,342.64
276.44
2,066.20
292,801.80
228
2,342.64
274.50
2,068.14
290,733.66
229
2,342.64
272.56
2,070.08
288,663.58
230
2,342.64
270.62
2,072.02
286,591.56
231
2,342.64
268.68
2,073.96
284,517.60
232
2,342.64
266.74
2,075.90
282,441.70
233
2,342.64
264.79
2,077.85
280,363.85
234
2,342.64
262.84
2,079.80
278,284.05
235
2,342.64
260.89
2,081.75
276,202.30
236
2,342.64
258.94
2,083.70
274,118.60
237
2,342.64
256.99
2,085.65
272,032.95
238
2,342.64
255.03
2,087.61
269,945.34
239
2,342.64
253.07
2,089.57
267,855.77
240
2,342.64
251.11
2,091.53
265,764.25
241
2,342.64
249.15
2,093.49
263,670.76
242
2,342.64
247.19
2,095.45
261,575.31
243
2,342.64
245.23
2,097.41
259,477.90
244
2,342.64
243.26
2,099.38
257,378.52
245
2,342.64
241.29
2,101.35
255,277.17
246
2,342.64
239.32
2,103.32
253,173.85
247
2,342.64
237.35
2,105.29
251,068.56
248
2,342.64
235.38
2,107.26
248,961.30
249
2,342.64
233.40
2,109.24
246,852.06
250
2,342.64
231.42
2,111.22
244,740.85
251
2,342.64
229.44
2,113.20
242,627.65
252
2,342.64
227.46
2,115.18
240,512.47
253
2,342.64
225.48
2,117.16
238,395.31
254
2,342.64
223.50
2,119.14
236,276.17
255
2,342.64
221.51
2,121.13
234,155.04
256
2,342.64
219.52
2,123.12
232,031.92
257
2,342.64
217.53
2,125.11
229,906.81
258
2,342.64
215.54
2,127.10
227,779.71
259
2,342.64
213.54
2,129.10
225,650.61
260
2,342.64
211.55
2,131.09
223,519.52
261
2,342.64
209.55
2,133.09
221,386.43
262
2,342.64
207.55
2,135.09
219,251.34
263
2,342.64
205.55
2,137.09
217,114.24
264
2,342.64
203.54
2,139.10
214,975.15
265
2,342.64
201.54
2,141.10
212,834.05
266
2,342.64
199.53
2,143.11
210,690.94
267
2,342.64
197.52
2,145.12
208,545.82
268
2,342.64
195.51
2,147.13
206,398.69
269
2,342.64
193.50
2,149.14
204,249.55
270
2,342.64
191.48
2,151.16
202,098.40
271
2,342.64
189.47
2,153.17
199,945.22
272
2,342.64
187.45
2,155.19
197,790.03
273
2,342.64
185.43
2,157.21
195,632.82
274
2,342.64
183.41
2,159.23
193,473.59
275
2,342.64
181.38
2,161.26
191,312.33
276
2,342.64
179.36
2,163.28
189,149.04
277
2,342.64
177.33
2,165.31
186,983.73
278
2,342.64
175.30
2,167.34
184,816.39
279
2,342.64
173.27
2,169.37
182,647.01
280
2,342.64
171.23
2,171.41
180,475.61
281
2,342.64
169.20
2,173.44
178,302.16
282
2,342.64
167.16
2,175.48
176,126.68
283
2,342.64
165.12
2,177.52
173,949.16
284
2,342.64
163.08
2,179.56
171,769.60
285
2,342.64
161.03
2,181.61
169,587.99
286
2,342.64
158.99
2,183.65
167,404.34
287
2,342.64
156.94
2,185.70
165,218.64
288
2,342.64
154.89
2,187.75
163,030.89
289
2,342.64
152.84
2,189.80
160,841.09
290
2,342.64
150.79
2,191.85
158,649.24
291
2,342.64
148.73
2,193.91
156,455.34
292
2,342.64
146.68
2,195.96
154,259.37
293
2,342.64
144.62
2,198.02
152,061.35
294
2,342.64
142.56
2,200.08
149,861.27
295
2,342.64
140.49
2,202.15
147,659.12
296
2,342.64
138.43
2,204.21
145,454.91
297
2,342.64
136.36
2,206.28
143,248.64
298
2,342.64
134.30
2,208.34
141,040.29
299
2,342.64
132.23
2,210.41
138,829.88
300
2,342.64
130.15
2,212.49
136,617.39
301
2,342.64
128.08
2,214.56
134,402.83
302
2,342.64
126.00
2,216.64
132,186.19
303
2,342.64
123.92
2,218.72
129,967.48
304
2,342.64
121.84
2,220.80
127,746.68
305
2,342.64
119.76
2,222.88
125,523.80
306
2,342.64
117.68
2,224.96
123,298.84
307
2,342.64
115.59
2,227.05
121,071.80
308
2,342.64
113.50
2,229.14
118,842.66
309
2,342.64
111.41
2,231.23
116,611.44
310
2,342.64
109.32
2,233.32
114,378.12
311
2,342.64
107.23
2,235.41
112,142.71
312
2,342.64
105.13
2,237.51
109,905.20
313
2,342.64
103.04
2,239.60
107,665.60
314
2,342.64
100.94
2,241.70
105,423.90
315
2,342.64
98.83
2,243.81
103,180.09
316
2,342.64
96.73
2,245.91
100,934.18
317
2,342.64
94.63
2,248.01
98,686.17
318
2,342.64
92.52
2,250.12
96,436.05
319
2,342.64
90.41
2,252.23
94,183.81
320
2,342.64
88.30
2,254.34
91,929.47
321
2,342.64
86.18
2,256.46
89,673.02
322
2,342.64
84.07
2,258.57
87,414.44
323
2,342.64
81.95
2,260.69
85,153.75
324
2,342.64
79.83
2,262.81
82,890.95
325
2,342.64
77.71
2,264.93
80,626.02
326
2,342.64
75.59
2,267.05
78,358.96
327
2,342.64
73.46
2,269.18
76,089.79
328
2,342.64
71.33
2,271.31
73,818.48
329
2,342.64
69.20
2,273.44
71,545.04
330
2,342.64
67.07
2,275.57
69,269.48
331
2,342.64
64.94
2,277.70
66,991.78
332
2,342.64
62.80
2,279.84
64,711.94
333
2,342.64
60.67
2,281.97
62,429.97
334
2,342.64
58.53
2,284.11
60,145.86
335
2,342.64
56.39
2,286.25
57,859.60
336
2,342.64
54.24
2,288.40
55,571.21
337
2,342.64
52.10
2,290.54
53,280.67
338
2,342.64
49.95
2,292.69
50,987.98
339
2,342.64
47.80
2,294.84
48,693.14
340
2,342.64
45.65
2,296.99
46,396.15
341
2,342.64
43.50
2,299.14
44,097.00
342
2,342.64
41.34
2,301.30
41,795.71
343
2,342.64
39.18
2,303.46
39,492.25
344
2,342.64
37.02
2,305.62
37,186.63
345
2,342.64
34.86
2,307.78
34,878.86
346
2,342.64
32.70
2,309.94
32,568.91
347
2,342.64
30.53
2,312.11
30,256.81
348
2,342.64
28.37
2,314.27
27,942.53
349
2,342.64
26.20
2,316.44
25,626.09
350
2,342.64
24.02
2,318.62
23,307.47
351
2,342.64
21.85
2,320.79
20,986.68
352
2,342.64
19.68
2,322.96
18,663.72
353
2,342.64
17.50
2,325.14
16,338.58
354
2,342.64
15.32
2,327.32
14,011.25
355
2,342.64
13.14
2,329.50
11,681.75
356
2,342.64
10.95
2,331.69
9,350.06
357
2,342.64
8.77
2,333.87
7,016.19
358
2,342.64
6.58
2,336.06
4,680.12
359
2,342.64
4.39
2,338.25
2,341.87
360
2,344.07
2.20
2,341.87
0.00
Totals
843,351.83
127,851.83
715,500.00

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