Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 2,498.82  
 

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
2,498.82
715.50
1,783.32
761,416.68
2
2,498.82
713.83
1,784.99
759,631.69
3
2,498.82
712.15
1,786.67
757,845.02
4
2,498.82
710.48
1,788.34
756,056.68
5
2,498.82
708.80
1,790.02
754,266.67
6
2,498.82
707.12
1,791.70
752,474.97
7
2,498.82
705.45
1,793.37
750,681.60
8
2,498.82
703.76
1,795.06
748,886.54
9
2,498.82
702.08
1,796.74
747,089.80
10
2,498.82
700.40
1,798.42
745,291.38
11
2,498.82
698.71
1,800.11
743,491.27
12
2,498.82
697.02
1,801.80
741,689.47
13
2,498.82
695.33
1,803.49
739,885.99
14
2,498.82
693.64
1,805.18
738,080.81
15
2,498.82
691.95
1,806.87
736,273.94
16
2,498.82
690.26
1,808.56
734,465.38
17
2,498.82
688.56
1,810.26
732,655.12
18
2,498.82
686.86
1,811.96
730,843.16
19
2,498.82
685.17
1,813.65
729,029.51
20
2,498.82
683.47
1,815.35
727,214.15
21
2,498.82
681.76
1,817.06
725,397.10
22
2,498.82
680.06
1,818.76
723,578.34
23
2,498.82
678.35
1,820.47
721,757.87
24
2,498.82
676.65
1,822.17
719,935.70
25
2,498.82
674.94
1,823.88
718,111.82
26
2,498.82
673.23
1,825.59
716,286.23
27
2,498.82
671.52
1,827.30
714,458.93
28
2,498.82
669.81
1,829.01
712,629.91
29
2,498.82
668.09
1,830.73
710,799.18
30
2,498.82
666.37
1,832.45
708,966.74
31
2,498.82
664.66
1,834.16
707,132.57
32
2,498.82
662.94
1,835.88
705,296.69
33
2,498.82
661.22
1,837.60
703,459.08
34
2,498.82
659.49
1,839.33
701,619.76
35
2,498.82
657.77
1,841.05
699,778.71
36
2,498.82
656.04
1,842.78
697,935.93
37
2,498.82
654.31
1,844.51
696,091.42
38
2,498.82
652.59
1,846.23
694,245.19
39
2,498.82
650.85
1,847.97
692,397.22
40
2,498.82
649.12
1,849.70
690,547.53
41
2,498.82
647.39
1,851.43
688,696.09
42
2,498.82
645.65
1,853.17
686,842.93
43
2,498.82
643.92
1,854.90
684,988.02
44
2,498.82
642.18
1,856.64
683,131.38
45
2,498.82
640.44
1,858.38
681,272.99
46
2,498.82
638.69
1,860.13
679,412.87
47
2,498.82
636.95
1,861.87
677,551.00
48
2,498.82
635.20
1,863.62
675,687.38
49
2,498.82
633.46
1,865.36
673,822.02
50
2,498.82
631.71
1,867.11
671,954.91
51
2,498.82
629.96
1,868.86
670,086.04
52
2,498.82
628.21
1,870.61
668,215.43
53
2,498.82
626.45
1,872.37
666,343.06
54
2,498.82
624.70
1,874.12
664,468.94
55
2,498.82
622.94
1,875.88
662,593.06
56
2,498.82
621.18
1,877.64
660,715.42
57
2,498.82
619.42
1,879.40
658,836.02
58
2,498.82
617.66
1,881.16
656,954.86
59
2,498.82
615.90
1,882.92
655,071.93
60
2,498.82
614.13
1,884.69
653,187.24
61
2,498.82
612.36
1,886.46
651,300.79
62
2,498.82
610.59
1,888.23
649,412.56
63
2,498.82
608.82
1,890.00
647,522.57
64
2,498.82
607.05
1,891.77
645,630.80
65
2,498.82
605.28
1,893.54
643,737.26
66
2,498.82
603.50
1,895.32
641,841.94
67
2,498.82
601.73
1,897.09
639,944.85
68
2,498.82
599.95
1,898.87
638,045.98
69
2,498.82
598.17
1,900.65
636,145.32
70
2,498.82
596.39
1,902.43
634,242.89
71
2,498.82
594.60
1,904.22
632,338.67
72
2,498.82
592.82
1,906.00
630,432.67
73
2,498.82
591.03
1,907.79
628,524.88
74
2,498.82
589.24
1,909.58
626,615.30
75
2,498.82
587.45
1,911.37
624,703.93
76
2,498.82
585.66
1,913.16
622,790.77
77
2,498.82
583.87
1,914.95
620,875.82
78
2,498.82
582.07
1,916.75
618,959.07
79
2,498.82
580.27
1,918.55
617,040.53
80
2,498.82
578.48
1,920.34
615,120.18
81
2,498.82
576.68
1,922.14
613,198.04
82
2,498.82
574.87
1,923.95
611,274.09
83
2,498.82
573.07
1,925.75
609,348.34
84
2,498.82
571.26
1,927.56
607,420.78
85
2,498.82
569.46
1,929.36
605,491.42
86
2,498.82
567.65
1,931.17
603,560.25
87
2,498.82
565.84
1,932.98
601,627.27
88
2,498.82
564.03
1,934.79
599,692.47
89
2,498.82
562.21
1,936.61
597,755.86
90
2,498.82
560.40
1,938.42
595,817.44
91
2,498.82
558.58
1,940.24
593,877.20
92
2,498.82
556.76
1,942.06
591,935.14
93
2,498.82
554.94
1,943.88
589,991.26
94
2,498.82
553.12
1,945.70
588,045.55
95
2,498.82
551.29
1,947.53
586,098.03
96
2,498.82
549.47
1,949.35
584,148.67
97
2,498.82
547.64
1,951.18
582,197.49
98
2,498.82
545.81
1,953.01
580,244.48
99
2,498.82
543.98
1,954.84
578,289.64
100
2,498.82
542.15
1,956.67
576,332.97
101
2,498.82
540.31
1,958.51
574,374.46
102
2,498.82
538.48
1,960.34
572,414.12
103
2,498.82
536.64
1,962.18
570,451.94
104
2,498.82
534.80
1,964.02
568,487.91
105
2,498.82
532.96
1,965.86
566,522.05
106
2,498.82
531.11
1,967.71
564,554.35
107
2,498.82
529.27
1,969.55
562,584.80
108
2,498.82
527.42
1,971.40
560,613.40
109
2,498.82
525.58
1,973.24
558,640.15
110
2,498.82
523.73
1,975.09
556,665.06
111
2,498.82
521.87
1,976.95
554,688.11
112
2,498.82
520.02
1,978.80
552,709.31
113
2,498.82
518.16
1,980.66
550,728.66
114
2,498.82
516.31
1,982.51
548,746.15
115
2,498.82
514.45
1,984.37
546,761.78
116
2,498.82
512.59
1,986.23
544,775.55
117
2,498.82
510.73
1,988.09
542,787.45
118
2,498.82
508.86
1,989.96
540,797.50
119
2,498.82
507.00
1,991.82
538,805.67
120
2,498.82
505.13
1,993.69
536,811.98
121
2,498.82
503.26
1,995.56
534,816.42
122
2,498.82
501.39
1,997.43
532,818.99
123
2,498.82
499.52
1,999.30
530,819.69
124
2,498.82
497.64
2,001.18
528,818.52
125
2,498.82
495.77
2,003.05
526,815.46
126
2,498.82
493.89
2,004.93
524,810.53
127
2,498.82
492.01
2,006.81
522,803.72
128
2,498.82
490.13
2,008.69
520,795.03
129
2,498.82
488.25
2,010.57
518,784.46
130
2,498.82
486.36
2,012.46
516,772.00
131
2,498.82
484.47
2,014.35
514,757.65
132
2,498.82
482.59
2,016.23
512,741.42
133
2,498.82
480.70
2,018.12
510,723.29
134
2,498.82
478.80
2,020.02
508,703.27
135
2,498.82
476.91
2,021.91
506,681.36
136
2,498.82
475.01
2,023.81
504,657.56
137
2,498.82
473.12
2,025.70
502,631.85
138
2,498.82
471.22
2,027.60
500,604.25
139
2,498.82
469.32
2,029.50
498,574.75
140
2,498.82
467.41
2,031.41
496,543.34
141
2,498.82
465.51
2,033.31
494,510.03
142
2,498.82
463.60
2,035.22
492,474.81
143
2,498.82
461.70
2,037.12
490,437.69
144
2,498.82
459.79
2,039.03
488,398.65
145
2,498.82
457.87
2,040.95
486,357.71
146
2,498.82
455.96
2,042.86
484,314.85
147
2,498.82
454.05
2,044.77
482,270.07
148
2,498.82
452.13
2,046.69
480,223.38
149
2,498.82
450.21
2,048.61
478,174.77
150
2,498.82
448.29
2,050.53
476,124.24
151
2,498.82
446.37
2,052.45
474,071.79
152
2,498.82
444.44
2,054.38
472,017.41
153
2,498.82
442.52
2,056.30
469,961.11
154
2,498.82
440.59
2,058.23
467,902.87
155
2,498.82
438.66
2,060.16
465,842.71
156
2,498.82
436.73
2,062.09
463,780.62
157
2,498.82
434.79
2,064.03
461,716.59
158
2,498.82
432.86
2,065.96
459,650.63
159
2,498.82
430.92
2,067.90
457,582.74
160
2,498.82
428.98
2,069.84
455,512.90
161
2,498.82
427.04
2,071.78
453,441.12
162
2,498.82
425.10
2,073.72
451,367.40
163
2,498.82
423.16
2,075.66
449,291.74
164
2,498.82
421.21
2,077.61
447,214.13
165
2,498.82
419.26
2,079.56
445,134.58
166
2,498.82
417.31
2,081.51
443,053.07
167
2,498.82
415.36
2,083.46
440,969.61
168
2,498.82
413.41
2,085.41
438,884.20
169
2,498.82
411.45
2,087.37
436,796.83
170
2,498.82
409.50
2,089.32
434,707.51
171
2,498.82
407.54
2,091.28
432,616.23
172
2,498.82
405.58
2,093.24
430,522.99
173
2,498.82
403.62
2,095.20
428,427.78
174
2,498.82
401.65
2,097.17
426,330.61
175
2,498.82
399.68
2,099.14
424,231.48
176
2,498.82
397.72
2,101.10
422,130.38
177
2,498.82
395.75
2,103.07
420,027.30
178
2,498.82
393.78
2,105.04
417,922.26
179
2,498.82
391.80
2,107.02
415,815.24
180
2,498.82
389.83
2,108.99
413,706.25
181
2,498.82
387.85
2,110.97
411,595.28
182
2,498.82
385.87
2,112.95
409,482.33
183
2,498.82
383.89
2,114.93
407,367.40
184
2,498.82
381.91
2,116.91
405,250.48
185
2,498.82
379.92
2,118.90
403,131.59
186
2,498.82
377.94
2,120.88
401,010.70
187
2,498.82
375.95
2,122.87
398,887.83
188
2,498.82
373.96
2,124.86
396,762.97
189
2,498.82
371.97
2,126.85
394,636.11
190
2,498.82
369.97
2,128.85
392,507.26
191
2,498.82
367.98
2,130.84
390,376.42
192
2,498.82
365.98
2,132.84
388,243.58
193
2,498.82
363.98
2,134.84
386,108.74
194
2,498.82
361.98
2,136.84
383,971.89
195
2,498.82
359.97
2,138.85
381,833.05
196
2,498.82
357.97
2,140.85
379,692.20
197
2,498.82
355.96
2,142.86
377,549.34
198
2,498.82
353.95
2,144.87
375,404.47
199
2,498.82
351.94
2,146.88
373,257.59
200
2,498.82
349.93
2,148.89
371,108.70
201
2,498.82
347.91
2,150.91
368,957.79
202
2,498.82
345.90
2,152.92
366,804.87
203
2,498.82
343.88
2,154.94
364,649.93
204
2,498.82
341.86
2,156.96
362,492.97
205
2,498.82
339.84
2,158.98
360,333.99
206
2,498.82
337.81
2,161.01
358,172.98
207
2,498.82
335.79
2,163.03
356,009.95
208
2,498.82
333.76
2,165.06
353,844.89
209
2,498.82
331.73
2,167.09
351,677.80
210
2,498.82
329.70
2,169.12
349,508.68
211
2,498.82
327.66
2,171.16
347,337.52
212
2,498.82
325.63
2,173.19
345,164.33
213
2,498.82
323.59
2,175.23
342,989.10
214
2,498.82
321.55
2,177.27
340,811.83
215
2,498.82
319.51
2,179.31
338,632.52
216
2,498.82
317.47
2,181.35
336,451.17
217
2,498.82
315.42
2,183.40
334,267.77
218
2,498.82
313.38
2,185.44
332,082.33
219
2,498.82
311.33
2,187.49
329,894.84
220
2,498.82
309.28
2,189.54
327,705.29
221
2,498.82
307.22
2,191.60
325,513.70
222
2,498.82
305.17
2,193.65
323,320.05
223
2,498.82
303.11
2,195.71
321,124.34
224
2,498.82
301.05
2,197.77
318,926.57
225
2,498.82
298.99
2,199.83
316,726.75
226
2,498.82
296.93
2,201.89
314,524.86
227
2,498.82
294.87
2,203.95
312,320.91
228
2,498.82
292.80
2,206.02
310,114.89
229
2,498.82
290.73
2,208.09
307,906.80
230
2,498.82
288.66
2,210.16
305,696.64
231
2,498.82
286.59
2,212.23
303,484.41
232
2,498.82
284.52
2,214.30
301,270.11
233
2,498.82
282.44
2,216.38
299,053.73
234
2,498.82
280.36
2,218.46
296,835.27
235
2,498.82
278.28
2,220.54
294,614.74
236
2,498.82
276.20
2,222.62
292,392.12
237
2,498.82
274.12
2,224.70
290,167.41
238
2,498.82
272.03
2,226.79
287,940.63
239
2,498.82
269.94
2,228.88
285,711.75
240
2,498.82
267.85
2,230.97
283,480.79
241
2,498.82
265.76
2,233.06
281,247.73
242
2,498.82
263.67
2,235.15
279,012.58
243
2,498.82
261.57
2,237.25
276,775.33
244
2,498.82
259.48
2,239.34
274,535.99
245
2,498.82
257.38
2,241.44
272,294.55
246
2,498.82
255.28
2,243.54
270,051.00
247
2,498.82
253.17
2,245.65
267,805.36
248
2,498.82
251.07
2,247.75
265,557.60
249
2,498.82
248.96
2,249.86
263,307.74
250
2,498.82
246.85
2,251.97
261,055.78
251
2,498.82
244.74
2,254.08
258,801.70
252
2,498.82
242.63
2,256.19
256,545.50
253
2,498.82
240.51
2,258.31
254,287.19
254
2,498.82
238.39
2,260.43
252,026.77
255
2,498.82
236.28
2,262.54
249,764.22
256
2,498.82
234.15
2,264.67
247,499.56
257
2,498.82
232.03
2,266.79
245,232.77
258
2,498.82
229.91
2,268.91
242,963.85
259
2,498.82
227.78
2,271.04
240,692.81
260
2,498.82
225.65
2,273.17
238,419.64
261
2,498.82
223.52
2,275.30
236,144.34
262
2,498.82
221.39
2,277.43
233,866.90
263
2,498.82
219.25
2,279.57
231,587.33
264
2,498.82
217.11
2,281.71
229,305.63
265
2,498.82
214.97
2,283.85
227,021.78
266
2,498.82
212.83
2,285.99
224,735.80
267
2,498.82
210.69
2,288.13
222,447.66
268
2,498.82
208.54
2,290.28
220,157.39
269
2,498.82
206.40
2,292.42
217,864.97
270
2,498.82
204.25
2,294.57
215,570.40
271
2,498.82
202.10
2,296.72
213,273.67
272
2,498.82
199.94
2,298.88
210,974.80
273
2,498.82
197.79
2,301.03
208,673.77
274
2,498.82
195.63
2,303.19
206,370.58
275
2,498.82
193.47
2,305.35
204,065.23
276
2,498.82
191.31
2,307.51
201,757.72
277
2,498.82
189.15
2,309.67
199,448.05
278
2,498.82
186.98
2,311.84
197,136.21
279
2,498.82
184.82
2,314.00
194,822.21
280
2,498.82
182.65
2,316.17
192,506.03
281
2,498.82
180.47
2,318.35
190,187.69
282
2,498.82
178.30
2,320.52
187,867.17
283
2,498.82
176.13
2,322.69
185,544.47
284
2,498.82
173.95
2,324.87
183,219.60
285
2,498.82
171.77
2,327.05
180,892.55
286
2,498.82
169.59
2,329.23
178,563.32
287
2,498.82
167.40
2,331.42
176,231.90
288
2,498.82
165.22
2,333.60
173,898.30
289
2,498.82
163.03
2,335.79
171,562.51
290
2,498.82
160.84
2,337.98
169,224.53
291
2,498.82
158.65
2,340.17
166,884.35
292
2,498.82
156.45
2,342.37
164,541.99
293
2,498.82
154.26
2,344.56
162,197.43
294
2,498.82
152.06
2,346.76
159,850.67
295
2,498.82
149.86
2,348.96
157,501.71
296
2,498.82
147.66
2,351.16
155,150.54
297
2,498.82
145.45
2,353.37
152,797.18
298
2,498.82
143.25
2,355.57
150,441.61
299
2,498.82
141.04
2,357.78
148,083.82
300
2,498.82
138.83
2,359.99
145,723.83
301
2,498.82
136.62
2,362.20
143,361.63
302
2,498.82
134.40
2,364.42
140,997.21
303
2,498.82
132.18
2,366.64
138,630.58
304
2,498.82
129.97
2,368.85
136,261.72
305
2,498.82
127.75
2,371.07
133,890.65
306
2,498.82
125.52
2,373.30
131,517.35
307
2,498.82
123.30
2,375.52
129,141.83
308
2,498.82
121.07
2,377.75
126,764.08
309
2,498.82
118.84
2,379.98
124,384.10
310
2,498.82
116.61
2,382.21
122,001.89
311
2,498.82
114.38
2,384.44
119,617.45
312
2,498.82
112.14
2,386.68
117,230.77
313
2,498.82
109.90
2,388.92
114,841.85
314
2,498.82
107.66
2,391.16
112,450.70
315
2,498.82
105.42
2,393.40
110,057.30
316
2,498.82
103.18
2,395.64
107,661.66
317
2,498.82
100.93
2,397.89
105,263.77
318
2,498.82
98.68
2,400.14
102,863.63
319
2,498.82
96.43
2,402.39
100,461.25
320
2,498.82
94.18
2,404.64
98,056.61
321
2,498.82
91.93
2,406.89
95,649.72
322
2,498.82
89.67
2,409.15
93,240.57
323
2,498.82
87.41
2,411.41
90,829.16
324
2,498.82
85.15
2,413.67
88,415.50
325
2,498.82
82.89
2,415.93
85,999.57
326
2,498.82
80.62
2,418.20
83,581.37
327
2,498.82
78.36
2,420.46
81,160.91
328
2,498.82
76.09
2,422.73
78,738.18
329
2,498.82
73.82
2,425.00
76,313.17
330
2,498.82
71.54
2,427.28
73,885.90
331
2,498.82
69.27
2,429.55
71,456.34
332
2,498.82
66.99
2,431.83
69,024.52
333
2,498.82
64.71
2,434.11
66,590.41
334
2,498.82
62.43
2,436.39
64,154.01
335
2,498.82
60.14
2,438.68
61,715.34
336
2,498.82
57.86
2,440.96
59,274.38
337
2,498.82
55.57
2,443.25
56,831.13
338
2,498.82
53.28
2,445.54
54,385.59
339
2,498.82
50.99
2,447.83
51,937.75
340
2,498.82
48.69
2,450.13
49,487.62
341
2,498.82
46.39
2,452.43
47,035.20
342
2,498.82
44.10
2,454.72
44,580.47
343
2,498.82
41.79
2,457.03
42,123.45
344
2,498.82
39.49
2,459.33
39,664.12
345
2,498.82
37.19
2,461.63
37,202.48
346
2,498.82
34.88
2,463.94
34,738.54
347
2,498.82
32.57
2,466.25
32,272.29
348
2,498.82
30.26
2,468.56
29,803.72
349
2,498.82
27.94
2,470.88
27,332.84
350
2,498.82
25.62
2,473.20
24,859.65
351
2,498.82
23.31
2,475.51
22,384.14
352
2,498.82
20.99
2,477.83
19,906.30
353
2,498.82
18.66
2,480.16
17,426.14
354
2,498.82
16.34
2,482.48
14,943.66
355
2,498.82
14.01
2,484.81
12,458.85
356
2,498.82
11.68
2,487.14
9,971.71
357
2,498.82
9.35
2,489.47
7,482.24
358
2,498.82
7.01
2,491.81
4,990.43
359
2,498.82
4.68
2,494.14
2,496.29
360
2,498.63
2.34
2,496.29
0.00
Totals
899,575.01
136,375.01
763,200.00

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