Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 2,534.50  
 

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
2,534.50
856.28
1,678.22
745,621.78
2
2,534.50
854.36
1,680.14
743,941.64
3
2,534.50
852.43
1,682.07
742,259.57
4
2,534.50
850.51
1,683.99
740,575.58
5
2,534.50
848.58
1,685.92
738,889.65
6
2,534.50
846.64
1,687.86
737,201.80
7
2,534.50
844.71
1,689.79
735,512.01
8
2,534.50
842.77
1,691.73
733,820.28
9
2,534.50
840.84
1,693.66
732,126.62
10
2,534.50
838.90
1,695.60
730,431.01
11
2,534.50
836.95
1,697.55
728,733.47
12
2,534.50
835.01
1,699.49
727,033.97
13
2,534.50
833.06
1,701.44
725,332.53
14
2,534.50
831.11
1,703.39
723,629.14
15
2,534.50
829.16
1,705.34
721,923.80
16
2,534.50
827.20
1,707.30
720,216.51
17
2,534.50
825.25
1,709.25
718,507.25
18
2,534.50
823.29
1,711.21
716,796.04
19
2,534.50
821.33
1,713.17
715,082.87
20
2,534.50
819.37
1,715.13
713,367.74
21
2,534.50
817.40
1,717.10
711,650.64
22
2,534.50
815.43
1,719.07
709,931.57
23
2,534.50
813.46
1,721.04
708,210.54
24
2,534.50
811.49
1,723.01
706,487.53
25
2,534.50
809.52
1,724.98
704,762.54
26
2,534.50
807.54
1,726.96
703,035.58
27
2,534.50
805.56
1,728.94
701,306.65
28
2,534.50
803.58
1,730.92
699,575.73
29
2,534.50
801.60
1,732.90
697,842.82
30
2,534.50
799.61
1,734.89
696,107.93
31
2,534.50
797.62
1,736.88
694,371.06
32
2,534.50
795.63
1,738.87
692,632.19
33
2,534.50
793.64
1,740.86
690,891.33
34
2,534.50
791.65
1,742.85
689,148.48
35
2,534.50
789.65
1,744.85
687,403.63
36
2,534.50
787.65
1,746.85
685,656.78
37
2,534.50
785.65
1,748.85
683,907.93
38
2,534.50
783.64
1,750.86
682,157.07
39
2,534.50
781.64
1,752.86
680,404.21
40
2,534.50
779.63
1,754.87
678,649.34
41
2,534.50
777.62
1,756.88
676,892.46
42
2,534.50
775.61
1,758.89
675,133.56
43
2,534.50
773.59
1,760.91
673,372.66
44
2,534.50
771.57
1,762.93
671,609.73
45
2,534.50
769.55
1,764.95
669,844.78
46
2,534.50
767.53
1,766.97
668,077.81
47
2,534.50
765.51
1,768.99
666,308.82
48
2,534.50
763.48
1,771.02
664,537.80
49
2,534.50
761.45
1,773.05
662,764.75
50
2,534.50
759.42
1,775.08
660,989.66
51
2,534.50
757.38
1,777.12
659,212.55
52
2,534.50
755.35
1,779.15
657,433.40
53
2,534.50
753.31
1,781.19
655,652.20
54
2,534.50
751.27
1,783.23
653,868.97
55
2,534.50
749.22
1,785.28
652,083.70
56
2,534.50
747.18
1,787.32
650,296.38
57
2,534.50
745.13
1,789.37
648,507.01
58
2,534.50
743.08
1,791.42
646,715.59
59
2,534.50
741.03
1,793.47
644,922.12
60
2,534.50
738.97
1,795.53
643,126.59
61
2,534.50
736.92
1,797.58
641,329.01
62
2,534.50
734.86
1,799.64
639,529.36
63
2,534.50
732.79
1,801.71
637,727.66
64
2,534.50
730.73
1,803.77
635,923.89
65
2,534.50
728.66
1,805.84
634,118.05
66
2,534.50
726.59
1,807.91
632,310.14
67
2,534.50
724.52
1,809.98
630,500.16
68
2,534.50
722.45
1,812.05
628,688.11
69
2,534.50
720.37
1,814.13
626,873.98
70
2,534.50
718.29
1,816.21
625,057.78
71
2,534.50
716.21
1,818.29
623,239.49
72
2,534.50
714.13
1,820.37
621,419.12
73
2,534.50
712.04
1,822.46
619,596.66
74
2,534.50
709.95
1,824.55
617,772.12
75
2,534.50
707.86
1,826.64
615,945.48
76
2,534.50
705.77
1,828.73
614,116.75
77
2,534.50
703.68
1,830.82
612,285.93
78
2,534.50
701.58
1,832.92
610,453.00
79
2,534.50
699.48
1,835.02
608,617.98
80
2,534.50
697.37
1,837.13
606,780.86
81
2,534.50
695.27
1,839.23
604,941.63
82
2,534.50
693.16
1,841.34
603,100.29
83
2,534.50
691.05
1,843.45
601,256.84
84
2,534.50
688.94
1,845.56
599,411.28
85
2,534.50
686.83
1,847.67
597,563.61
86
2,534.50
684.71
1,849.79
595,713.81
87
2,534.50
682.59
1,851.91
593,861.90
88
2,534.50
680.47
1,854.03
592,007.87
89
2,534.50
678.34
1,856.16
590,151.71
90
2,534.50
676.22
1,858.28
588,293.43
91
2,534.50
674.09
1,860.41
586,433.01
92
2,534.50
671.95
1,862.55
584,570.47
93
2,534.50
669.82
1,864.68
582,705.79
94
2,534.50
667.68
1,866.82
580,838.97
95
2,534.50
665.54
1,868.96
578,970.02
96
2,534.50
663.40
1,871.10
577,098.92
97
2,534.50
661.26
1,873.24
575,225.68
98
2,534.50
659.11
1,875.39
573,350.29
99
2,534.50
656.96
1,877.54
571,472.76
100
2,534.50
654.81
1,879.69
569,593.07
101
2,534.50
652.66
1,881.84
567,711.23
102
2,534.50
650.50
1,884.00
565,827.23
103
2,534.50
648.34
1,886.16
563,941.07
104
2,534.50
646.18
1,888.32
562,052.76
105
2,534.50
644.02
1,890.48
560,162.27
106
2,534.50
641.85
1,892.65
558,269.63
107
2,534.50
639.68
1,894.82
556,374.81
108
2,534.50
637.51
1,896.99
554,477.82
109
2,534.50
635.34
1,899.16
552,578.66
110
2,534.50
633.16
1,901.34
550,677.33
111
2,534.50
630.98
1,903.52
548,773.81
112
2,534.50
628.80
1,905.70
546,868.11
113
2,534.50
626.62
1,907.88
544,960.23
114
2,534.50
624.43
1,910.07
543,050.17
115
2,534.50
622.24
1,912.26
541,137.91
116
2,534.50
620.05
1,914.45
539,223.47
117
2,534.50
617.86
1,916.64
537,306.83
118
2,534.50
615.66
1,918.84
535,387.99
119
2,534.50
613.47
1,921.03
533,466.96
120
2,534.50
611.26
1,923.24
531,543.72
121
2,534.50
609.06
1,925.44
529,618.28
122
2,534.50
606.85
1,927.65
527,690.63
123
2,534.50
604.65
1,929.85
525,760.78
124
2,534.50
602.43
1,932.07
523,828.71
125
2,534.50
600.22
1,934.28
521,894.43
126
2,534.50
598.00
1,936.50
519,957.94
127
2,534.50
595.79
1,938.71
518,019.22
128
2,534.50
593.56
1,940.94
516,078.29
129
2,534.50
591.34
1,943.16
514,135.13
130
2,534.50
589.11
1,945.39
512,189.74
131
2,534.50
586.88
1,947.62
510,242.12
132
2,534.50
584.65
1,949.85
508,292.28
133
2,534.50
582.42
1,952.08
506,340.19
134
2,534.50
580.18
1,954.32
504,385.88
135
2,534.50
577.94
1,956.56
502,429.32
136
2,534.50
575.70
1,958.80
500,470.52
137
2,534.50
573.46
1,961.04
498,509.47
138
2,534.50
571.21
1,963.29
496,546.18
139
2,534.50
568.96
1,965.54
494,580.64
140
2,534.50
566.71
1,967.79
492,612.85
141
2,534.50
564.45
1,970.05
490,642.80
142
2,534.50
562.19
1,972.31
488,670.50
143
2,534.50
559.93
1,974.57
486,695.93
144
2,534.50
557.67
1,976.83
484,719.10
145
2,534.50
555.41
1,979.09
482,740.01
146
2,534.50
553.14
1,981.36
480,758.65
147
2,534.50
550.87
1,983.63
478,775.02
148
2,534.50
548.60
1,985.90
476,789.12
149
2,534.50
546.32
1,988.18
474,800.94
150
2,534.50
544.04
1,990.46
472,810.48
151
2,534.50
541.76
1,992.74
470,817.74
152
2,534.50
539.48
1,995.02
468,822.72
153
2,534.50
537.19
1,997.31
466,825.41
154
2,534.50
534.90
1,999.60
464,825.82
155
2,534.50
532.61
2,001.89
462,823.93
156
2,534.50
530.32
2,004.18
460,819.75
157
2,534.50
528.02
2,006.48
458,813.27
158
2,534.50
525.72
2,008.78
456,804.50
159
2,534.50
523.42
2,011.08
454,793.42
160
2,534.50
521.12
2,013.38
452,780.04
161
2,534.50
518.81
2,015.69
450,764.35
162
2,534.50
516.50
2,018.00
448,746.35
163
2,534.50
514.19
2,020.31
446,726.03
164
2,534.50
511.87
2,022.63
444,703.41
165
2,534.50
509.56
2,024.94
442,678.46
166
2,534.50
507.24
2,027.26
440,651.20
167
2,534.50
504.91
2,029.59
438,621.61
168
2,534.50
502.59
2,031.91
436,589.70
169
2,534.50
500.26
2,034.24
434,555.46
170
2,534.50
497.93
2,036.57
432,518.89
171
2,534.50
495.59
2,038.91
430,479.98
172
2,534.50
493.26
2,041.24
428,438.74
173
2,534.50
490.92
2,043.58
426,395.16
174
2,534.50
488.58
2,045.92
424,349.24
175
2,534.50
486.23
2,048.27
422,300.97
176
2,534.50
483.89
2,050.61
420,250.36
177
2,534.50
481.54
2,052.96
418,197.39
178
2,534.50
479.18
2,055.32
416,142.08
179
2,534.50
476.83
2,057.67
414,084.41
180
2,534.50
474.47
2,060.03
412,024.38
181
2,534.50
472.11
2,062.39
409,961.99
182
2,534.50
469.75
2,064.75
407,897.24
183
2,534.50
467.38
2,067.12
405,830.12
184
2,534.50
465.01
2,069.49
403,760.64
185
2,534.50
462.64
2,071.86
401,688.78
186
2,534.50
460.27
2,074.23
399,614.55
187
2,534.50
457.89
2,076.61
397,537.94
188
2,534.50
455.51
2,078.99
395,458.95
189
2,534.50
453.13
2,081.37
393,377.58
190
2,534.50
450.75
2,083.75
391,293.83
191
2,534.50
448.36
2,086.14
389,207.68
192
2,534.50
445.97
2,088.53
387,119.15
193
2,534.50
443.57
2,090.93
385,028.22
194
2,534.50
441.18
2,093.32
382,934.90
195
2,534.50
438.78
2,095.72
380,839.18
196
2,534.50
436.38
2,098.12
378,741.06
197
2,534.50
433.97
2,100.53
376,640.53
198
2,534.50
431.57
2,102.93
374,537.60
199
2,534.50
429.16
2,105.34
372,432.26
200
2,534.50
426.75
2,107.75
370,324.50
201
2,534.50
424.33
2,110.17
368,214.33
202
2,534.50
421.91
2,112.59
366,101.75
203
2,534.50
419.49
2,115.01
363,986.74
204
2,534.50
417.07
2,117.43
361,869.31
205
2,534.50
414.64
2,119.86
359,749.45
206
2,534.50
412.21
2,122.29
357,627.16
207
2,534.50
409.78
2,124.72
355,502.44
208
2,534.50
407.35
2,127.15
353,375.29
209
2,534.50
404.91
2,129.59
351,245.70
210
2,534.50
402.47
2,132.03
349,113.67
211
2,534.50
400.03
2,134.47
346,979.19
212
2,534.50
397.58
2,136.92
344,842.27
213
2,534.50
395.13
2,139.37
342,702.91
214
2,534.50
392.68
2,141.82
340,561.09
215
2,534.50
390.23
2,144.27
338,416.81
216
2,534.50
387.77
2,146.73
336,270.08
217
2,534.50
385.31
2,149.19
334,120.89
218
2,534.50
382.85
2,151.65
331,969.24
219
2,534.50
380.38
2,154.12
329,815.12
220
2,534.50
377.91
2,156.59
327,658.53
221
2,534.50
375.44
2,159.06
325,499.47
222
2,534.50
372.97
2,161.53
323,337.94
223
2,534.50
370.49
2,164.01
321,173.93
224
2,534.50
368.01
2,166.49
319,007.45
225
2,534.50
365.53
2,168.97
316,838.47
226
2,534.50
363.04
2,171.46
314,667.02
227
2,534.50
360.56
2,173.94
312,493.08
228
2,534.50
358.06
2,176.44
310,316.64
229
2,534.50
355.57
2,178.93
308,137.71
230
2,534.50
353.07
2,181.43
305,956.29
231
2,534.50
350.57
2,183.93
303,772.36
232
2,534.50
348.07
2,186.43
301,585.93
233
2,534.50
345.57
2,188.93
299,397.00
234
2,534.50
343.06
2,191.44
297,205.56
235
2,534.50
340.55
2,193.95
295,011.61
236
2,534.50
338.03
2,196.47
292,815.14
237
2,534.50
335.52
2,198.98
290,616.16
238
2,534.50
333.00
2,201.50
288,414.66
239
2,534.50
330.48
2,204.02
286,210.63
240
2,534.50
327.95
2,206.55
284,004.08
241
2,534.50
325.42
2,209.08
281,795.00
242
2,534.50
322.89
2,211.61
279,583.39
243
2,534.50
320.36
2,214.14
277,369.25
244
2,534.50
317.82
2,216.68
275,152.57
245
2,534.50
315.28
2,219.22
272,933.35
246
2,534.50
312.74
2,221.76
270,711.58
247
2,534.50
310.19
2,224.31
268,487.27
248
2,534.50
307.64
2,226.86
266,260.41
249
2,534.50
305.09
2,229.41
264,031.00
250
2,534.50
302.54
2,231.96
261,799.04
251
2,534.50
299.98
2,234.52
259,564.52
252
2,534.50
297.42
2,237.08
257,327.44
253
2,534.50
294.85
2,239.65
255,087.79
254
2,534.50
292.29
2,242.21
252,845.58
255
2,534.50
289.72
2,244.78
250,600.80
256
2,534.50
287.15
2,247.35
248,353.44
257
2,534.50
284.57
2,249.93
246,103.52
258
2,534.50
281.99
2,252.51
243,851.01
259
2,534.50
279.41
2,255.09
241,595.92
260
2,534.50
276.83
2,257.67
239,338.25
261
2,534.50
274.24
2,260.26
237,077.99
262
2,534.50
271.65
2,262.85
234,815.14
263
2,534.50
269.06
2,265.44
232,549.70
264
2,534.50
266.46
2,268.04
230,281.67
265
2,534.50
263.86
2,270.64
228,011.03
266
2,534.50
261.26
2,273.24
225,737.79
267
2,534.50
258.66
2,275.84
223,461.95
268
2,534.50
256.05
2,278.45
221,183.50
269
2,534.50
253.44
2,281.06
218,902.44
270
2,534.50
250.83
2,283.67
216,618.77
271
2,534.50
248.21
2,286.29
214,332.48
272
2,534.50
245.59
2,288.91
212,043.57
273
2,534.50
242.97
2,291.53
209,752.03
274
2,534.50
240.34
2,294.16
207,457.87
275
2,534.50
237.71
2,296.79
205,161.08
276
2,534.50
235.08
2,299.42
202,861.67
277
2,534.50
232.45
2,302.05
200,559.61
278
2,534.50
229.81
2,304.69
198,254.92
279
2,534.50
227.17
2,307.33
195,947.59
280
2,534.50
224.52
2,309.98
193,637.61
281
2,534.50
221.88
2,312.62
191,324.99
282
2,534.50
219.23
2,315.27
189,009.71
283
2,534.50
216.57
2,317.93
186,691.79
284
2,534.50
213.92
2,320.58
184,371.20
285
2,534.50
211.26
2,323.24
182,047.96
286
2,534.50
208.60
2,325.90
179,722.06
287
2,534.50
205.93
2,328.57
177,393.49
288
2,534.50
203.26
2,331.24
175,062.25
289
2,534.50
200.59
2,333.91
172,728.35
290
2,534.50
197.92
2,336.58
170,391.76
291
2,534.50
195.24
2,339.26
168,052.50
292
2,534.50
192.56
2,341.94
165,710.56
293
2,534.50
189.88
2,344.62
163,365.94
294
2,534.50
187.19
2,347.31
161,018.63
295
2,534.50
184.50
2,350.00
158,668.63
296
2,534.50
181.81
2,352.69
156,315.94
297
2,534.50
179.11
2,355.39
153,960.55
298
2,534.50
176.41
2,358.09
151,602.46
299
2,534.50
173.71
2,360.79
149,241.68
300
2,534.50
171.01
2,363.49
146,878.18
301
2,534.50
168.30
2,366.20
144,511.98
302
2,534.50
165.59
2,368.91
142,143.07
303
2,534.50
162.87
2,371.63
139,771.44
304
2,534.50
160.15
2,374.35
137,397.09
305
2,534.50
157.43
2,377.07
135,020.03
306
2,534.50
154.71
2,379.79
132,640.24
307
2,534.50
151.98
2,382.52
130,257.72
308
2,534.50
149.25
2,385.25
127,872.48
309
2,534.50
146.52
2,387.98
125,484.50
310
2,534.50
143.78
2,390.72
123,093.78
311
2,534.50
141.04
2,393.46
120,700.33
312
2,534.50
138.30
2,396.20
118,304.13
313
2,534.50
135.56
2,398.94
115,905.18
314
2,534.50
132.81
2,401.69
113,503.49
315
2,534.50
130.06
2,404.44
111,099.05
316
2,534.50
127.30
2,407.20
108,691.85
317
2,534.50
124.54
2,409.96
106,281.89
318
2,534.50
121.78
2,412.72
103,869.17
319
2,534.50
119.02
2,415.48
101,453.69
320
2,534.50
116.25
2,418.25
99,035.44
321
2,534.50
113.48
2,421.02
96,614.42
322
2,534.50
110.70
2,423.80
94,190.62
323
2,534.50
107.93
2,426.57
91,764.05
324
2,534.50
105.15
2,429.35
89,334.69
325
2,534.50
102.36
2,432.14
86,902.56
326
2,534.50
99.58
2,434.92
84,467.63
327
2,534.50
96.79
2,437.71
82,029.92
328
2,534.50
93.99
2,440.51
79,589.41
329
2,534.50
91.20
2,443.30
77,146.11
330
2,534.50
88.40
2,446.10
74,700.00
331
2,534.50
85.59
2,448.91
72,251.10
332
2,534.50
82.79
2,451.71
69,799.39
333
2,534.50
79.98
2,454.52
67,344.86
334
2,534.50
77.17
2,457.33
64,887.53
335
2,534.50
74.35
2,460.15
62,427.38
336
2,534.50
71.53
2,462.97
59,964.41
337
2,534.50
68.71
2,465.79
57,498.62
338
2,534.50
65.88
2,468.62
55,030.00
339
2,534.50
63.06
2,471.44
52,558.56
340
2,534.50
60.22
2,474.28
50,084.28
341
2,534.50
57.39
2,477.11
47,607.17
342
2,534.50
54.55
2,479.95
45,127.22
343
2,534.50
51.71
2,482.79
42,644.43
344
2,534.50
48.86
2,485.64
40,158.79
345
2,534.50
46.02
2,488.48
37,670.31
346
2,534.50
43.16
2,491.34
35,178.97
347
2,534.50
40.31
2,494.19
32,684.78
348
2,534.50
37.45
2,497.05
30,187.73
349
2,534.50
34.59
2,499.91
27,687.82
350
2,534.50
31.73
2,502.77
25,185.05
351
2,534.50
28.86
2,505.64
22,679.41
352
2,534.50
25.99
2,508.51
20,170.89
353
2,534.50
23.11
2,511.39
17,659.51
354
2,534.50
20.23
2,514.27
15,145.24
355
2,534.50
17.35
2,517.15
12,628.09
356
2,534.50
14.47
2,520.03
10,108.06
357
2,534.50
11.58
2,522.92
7,585.15
358
2,534.50
8.69
2,525.81
5,059.34
359
2,534.50
5.80
2,528.70
2,530.64
360
2,533.53
2.90
2,530.64
0.00
Totals
912,419.03
165,119.03
747,300.00

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