Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 2,373.96  
 

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
2,373.96
405.78
1,968.18
777,131.82
2
2,373.96
404.76
1,969.20
775,162.62
3
2,373.96
403.73
1,970.23
773,192.39
4
2,373.96
402.70
1,971.26
771,221.13
5
2,373.96
401.68
1,972.28
769,248.85
6
2,373.96
400.65
1,973.31
767,275.54
7
2,373.96
399.62
1,974.34
765,301.20
8
2,373.96
398.59
1,975.37
763,325.84
9
2,373.96
397.57
1,976.39
761,349.44
10
2,373.96
396.54
1,977.42
759,372.02
11
2,373.96
395.51
1,978.45
757,393.57
12
2,373.96
394.48
1,979.48
755,414.08
13
2,373.96
393.44
1,980.52
753,433.57
14
2,373.96
392.41
1,981.55
751,452.02
15
2,373.96
391.38
1,982.58
749,469.44
16
2,373.96
390.35
1,983.61
747,485.83
17
2,373.96
389.32
1,984.64
745,501.18
18
2,373.96
388.28
1,985.68
743,515.51
19
2,373.96
387.25
1,986.71
741,528.79
20
2,373.96
386.21
1,987.75
739,541.05
21
2,373.96
385.18
1,988.78
737,552.26
22
2,373.96
384.14
1,989.82
735,562.45
23
2,373.96
383.11
1,990.85
733,571.59
24
2,373.96
382.07
1,991.89
731,579.70
25
2,373.96
381.03
1,992.93
729,586.77
26
2,373.96
379.99
1,993.97
727,592.80
27
2,373.96
378.95
1,995.01
725,597.80
28
2,373.96
377.92
1,996.04
723,601.76
29
2,373.96
376.88
1,997.08
721,604.67
30
2,373.96
375.84
1,998.12
719,606.55
31
2,373.96
374.80
1,999.16
717,607.38
32
2,373.96
373.75
2,000.21
715,607.18
33
2,373.96
372.71
2,001.25
713,605.93
34
2,373.96
371.67
2,002.29
711,603.64
35
2,373.96
370.63
2,003.33
709,600.30
36
2,373.96
369.58
2,004.38
707,595.93
37
2,373.96
368.54
2,005.42
705,590.51
38
2,373.96
367.50
2,006.46
703,584.04
39
2,373.96
366.45
2,007.51
701,576.53
40
2,373.96
365.40
2,008.56
699,567.98
41
2,373.96
364.36
2,009.60
697,558.38
42
2,373.96
363.31
2,010.65
695,547.73
43
2,373.96
362.26
2,011.70
693,536.03
44
2,373.96
361.22
2,012.74
691,523.29
45
2,373.96
360.17
2,013.79
689,509.50
46
2,373.96
359.12
2,014.84
687,494.66
47
2,373.96
358.07
2,015.89
685,478.77
48
2,373.96
357.02
2,016.94
683,461.83
49
2,373.96
355.97
2,017.99
681,443.84
50
2,373.96
354.92
2,019.04
679,424.79
51
2,373.96
353.87
2,020.09
677,404.70
52
2,373.96
352.81
2,021.15
675,383.56
53
2,373.96
351.76
2,022.20
673,361.36
54
2,373.96
350.71
2,023.25
671,338.11
55
2,373.96
349.66
2,024.30
669,313.80
56
2,373.96
348.60
2,025.36
667,288.44
57
2,373.96
347.55
2,026.41
665,262.03
58
2,373.96
346.49
2,027.47
663,234.56
59
2,373.96
345.43
2,028.53
661,206.04
60
2,373.96
344.38
2,029.58
659,176.45
61
2,373.96
343.32
2,030.64
657,145.81
62
2,373.96
342.26
2,031.70
655,114.12
63
2,373.96
341.21
2,032.75
653,081.36
64
2,373.96
340.15
2,033.81
651,047.55
65
2,373.96
339.09
2,034.87
649,012.68
66
2,373.96
338.03
2,035.93
646,976.74
67
2,373.96
336.97
2,036.99
644,939.75
68
2,373.96
335.91
2,038.05
642,901.70
69
2,373.96
334.84
2,039.12
640,862.58
70
2,373.96
333.78
2,040.18
638,822.41
71
2,373.96
332.72
2,041.24
636,781.17
72
2,373.96
331.66
2,042.30
634,738.86
73
2,373.96
330.59
2,043.37
632,695.50
74
2,373.96
329.53
2,044.43
630,651.06
75
2,373.96
328.46
2,045.50
628,605.57
76
2,373.96
327.40
2,046.56
626,559.01
77
2,373.96
326.33
2,047.63
624,511.38
78
2,373.96
325.27
2,048.69
622,462.69
79
2,373.96
324.20
2,049.76
620,412.93
80
2,373.96
323.13
2,050.83
618,362.10
81
2,373.96
322.06
2,051.90
616,310.20
82
2,373.96
320.99
2,052.97
614,257.24
83
2,373.96
319.93
2,054.03
612,203.20
84
2,373.96
318.86
2,055.10
610,148.10
85
2,373.96
317.79
2,056.17
608,091.92
86
2,373.96
316.71
2,057.25
606,034.68
87
2,373.96
315.64
2,058.32
603,976.36
88
2,373.96
314.57
2,059.39
601,916.97
89
2,373.96
313.50
2,060.46
599,856.51
90
2,373.96
312.43
2,061.53
597,794.97
91
2,373.96
311.35
2,062.61
595,732.37
92
2,373.96
310.28
2,063.68
593,668.68
93
2,373.96
309.20
2,064.76
591,603.93
94
2,373.96
308.13
2,065.83
589,538.09
95
2,373.96
307.05
2,066.91
587,471.18
96
2,373.96
305.97
2,067.99
585,403.20
97
2,373.96
304.90
2,069.06
583,334.14
98
2,373.96
303.82
2,070.14
581,264.00
99
2,373.96
302.74
2,071.22
579,192.78
100
2,373.96
301.66
2,072.30
577,120.48
101
2,373.96
300.58
2,073.38
575,047.10
102
2,373.96
299.50
2,074.46
572,972.65
103
2,373.96
298.42
2,075.54
570,897.11
104
2,373.96
297.34
2,076.62
568,820.49
105
2,373.96
296.26
2,077.70
566,742.79
106
2,373.96
295.18
2,078.78
564,664.01
107
2,373.96
294.10
2,079.86
562,584.15
108
2,373.96
293.01
2,080.95
560,503.20
109
2,373.96
291.93
2,082.03
558,421.17
110
2,373.96
290.84
2,083.12
556,338.05
111
2,373.96
289.76
2,084.20
554,253.85
112
2,373.96
288.67
2,085.29
552,168.57
113
2,373.96
287.59
2,086.37
550,082.20
114
2,373.96
286.50
2,087.46
547,994.74
115
2,373.96
285.41
2,088.55
545,906.19
116
2,373.96
284.33
2,089.63
543,816.56
117
2,373.96
283.24
2,090.72
541,725.83
118
2,373.96
282.15
2,091.81
539,634.02
119
2,373.96
281.06
2,092.90
537,541.12
120
2,373.96
279.97
2,093.99
535,447.13
121
2,373.96
278.88
2,095.08
533,352.05
122
2,373.96
277.79
2,096.17
531,255.88
123
2,373.96
276.70
2,097.26
529,158.61
124
2,373.96
275.60
2,098.36
527,060.26
125
2,373.96
274.51
2,099.45
524,960.81
126
2,373.96
273.42
2,100.54
522,860.27
127
2,373.96
272.32
2,101.64
520,758.63
128
2,373.96
271.23
2,102.73
518,655.90
129
2,373.96
270.13
2,103.83
516,552.07
130
2,373.96
269.04
2,104.92
514,447.15
131
2,373.96
267.94
2,106.02
512,341.13
132
2,373.96
266.84
2,107.12
510,234.01
133
2,373.96
265.75
2,108.21
508,125.80
134
2,373.96
264.65
2,109.31
506,016.49
135
2,373.96
263.55
2,110.41
503,906.08
136
2,373.96
262.45
2,111.51
501,794.57
137
2,373.96
261.35
2,112.61
499,681.96
138
2,373.96
260.25
2,113.71
497,568.25
139
2,373.96
259.15
2,114.81
495,453.44
140
2,373.96
258.05
2,115.91
493,337.53
141
2,373.96
256.95
2,117.01
491,220.52
142
2,373.96
255.84
2,118.12
489,102.40
143
2,373.96
254.74
2,119.22
486,983.18
144
2,373.96
253.64
2,120.32
484,862.86
145
2,373.96
252.53
2,121.43
482,741.43
146
2,373.96
251.43
2,122.53
480,618.90
147
2,373.96
250.32
2,123.64
478,495.26
148
2,373.96
249.22
2,124.74
476,370.52
149
2,373.96
248.11
2,125.85
474,244.67
150
2,373.96
247.00
2,126.96
472,117.71
151
2,373.96
245.89
2,128.07
469,989.65
152
2,373.96
244.79
2,129.17
467,860.47
153
2,373.96
243.68
2,130.28
465,730.19
154
2,373.96
242.57
2,131.39
463,598.80
155
2,373.96
241.46
2,132.50
461,466.29
156
2,373.96
240.35
2,133.61
459,332.68
157
2,373.96
239.24
2,134.72
457,197.96
158
2,373.96
238.12
2,135.84
455,062.12
159
2,373.96
237.01
2,136.95
452,925.17
160
2,373.96
235.90
2,138.06
450,787.11
161
2,373.96
234.78
2,139.18
448,647.94
162
2,373.96
233.67
2,140.29
446,507.65
163
2,373.96
232.56
2,141.40
444,366.24
164
2,373.96
231.44
2,142.52
442,223.72
165
2,373.96
230.32
2,143.64
440,080.09
166
2,373.96
229.21
2,144.75
437,935.34
167
2,373.96
228.09
2,145.87
435,789.47
168
2,373.96
226.97
2,146.99
433,642.48
169
2,373.96
225.86
2,148.10
431,494.38
170
2,373.96
224.74
2,149.22
429,345.15
171
2,373.96
223.62
2,150.34
427,194.81
172
2,373.96
222.50
2,151.46
425,043.35
173
2,373.96
221.38
2,152.58
422,890.77
174
2,373.96
220.26
2,153.70
420,737.06
175
2,373.96
219.13
2,154.83
418,582.24
176
2,373.96
218.01
2,155.95
416,426.29
177
2,373.96
216.89
2,157.07
414,269.22
178
2,373.96
215.77
2,158.19
412,111.02
179
2,373.96
214.64
2,159.32
409,951.70
180
2,373.96
213.52
2,160.44
407,791.26
181
2,373.96
212.39
2,161.57
405,629.69
182
2,373.96
211.27
2,162.69
403,467.00
183
2,373.96
210.14
2,163.82
401,303.17
184
2,373.96
209.01
2,164.95
399,138.23
185
2,373.96
207.88
2,166.08
396,972.15
186
2,373.96
206.76
2,167.20
394,804.95
187
2,373.96
205.63
2,168.33
392,636.61
188
2,373.96
204.50
2,169.46
390,467.15
189
2,373.96
203.37
2,170.59
388,296.56
190
2,373.96
202.24
2,171.72
386,124.84
191
2,373.96
201.11
2,172.85
383,951.99
192
2,373.96
199.97
2,173.99
381,778.00
193
2,373.96
198.84
2,175.12
379,602.88
194
2,373.96
197.71
2,176.25
377,426.63
195
2,373.96
196.58
2,177.38
375,249.25
196
2,373.96
195.44
2,178.52
373,070.73
197
2,373.96
194.31
2,179.65
370,891.08
198
2,373.96
193.17
2,180.79
368,710.29
199
2,373.96
192.04
2,181.92
366,528.37
200
2,373.96
190.90
2,183.06
364,345.31
201
2,373.96
189.76
2,184.20
362,161.11
202
2,373.96
188.63
2,185.33
359,975.78
203
2,373.96
187.49
2,186.47
357,789.30
204
2,373.96
186.35
2,187.61
355,601.69
205
2,373.96
185.21
2,188.75
353,412.94
206
2,373.96
184.07
2,189.89
351,223.05
207
2,373.96
182.93
2,191.03
349,032.02
208
2,373.96
181.79
2,192.17
346,839.85
209
2,373.96
180.65
2,193.31
344,646.53
210
2,373.96
179.50
2,194.46
342,452.08
211
2,373.96
178.36
2,195.60
340,256.48
212
2,373.96
177.22
2,196.74
338,059.73
213
2,373.96
176.07
2,197.89
335,861.85
214
2,373.96
174.93
2,199.03
333,662.82
215
2,373.96
173.78
2,200.18
331,462.64
216
2,373.96
172.64
2,201.32
329,261.32
217
2,373.96
171.49
2,202.47
327,058.85
218
2,373.96
170.34
2,203.62
324,855.23
219
2,373.96
169.20
2,204.76
322,650.46
220
2,373.96
168.05
2,205.91
320,444.55
221
2,373.96
166.90
2,207.06
318,237.49
222
2,373.96
165.75
2,208.21
316,029.28
223
2,373.96
164.60
2,209.36
313,819.92
224
2,373.96
163.45
2,210.51
311,609.40
225
2,373.96
162.30
2,211.66
309,397.74
226
2,373.96
161.14
2,212.82
307,184.93
227
2,373.96
159.99
2,213.97
304,970.96
228
2,373.96
158.84
2,215.12
302,755.84
229
2,373.96
157.69
2,216.27
300,539.56
230
2,373.96
156.53
2,217.43
298,322.13
231
2,373.96
155.38
2,218.58
296,103.55
232
2,373.96
154.22
2,219.74
293,883.81
233
2,373.96
153.06
2,220.90
291,662.91
234
2,373.96
151.91
2,222.05
289,440.86
235
2,373.96
150.75
2,223.21
287,217.65
236
2,373.96
149.59
2,224.37
284,993.29
237
2,373.96
148.43
2,225.53
282,767.76
238
2,373.96
147.27
2,226.69
280,541.07
239
2,373.96
146.12
2,227.84
278,313.23
240
2,373.96
144.95
2,229.01
276,084.22
241
2,373.96
143.79
2,230.17
273,854.06
242
2,373.96
142.63
2,231.33
271,622.73
243
2,373.96
141.47
2,232.49
269,390.24
244
2,373.96
140.31
2,233.65
267,156.59
245
2,373.96
139.14
2,234.82
264,921.77
246
2,373.96
137.98
2,235.98
262,685.79
247
2,373.96
136.82
2,237.14
260,448.65
248
2,373.96
135.65
2,238.31
258,210.34
249
2,373.96
134.48
2,239.48
255,970.86
250
2,373.96
133.32
2,240.64
253,730.22
251
2,373.96
132.15
2,241.81
251,488.41
252
2,373.96
130.98
2,242.98
249,245.44
253
2,373.96
129.82
2,244.14
247,001.29
254
2,373.96
128.65
2,245.31
244,755.98
255
2,373.96
127.48
2,246.48
242,509.49
256
2,373.96
126.31
2,247.65
240,261.84
257
2,373.96
125.14
2,248.82
238,013.02
258
2,373.96
123.97
2,249.99
235,763.02
259
2,373.96
122.79
2,251.17
233,511.86
260
2,373.96
121.62
2,252.34
231,259.52
261
2,373.96
120.45
2,253.51
229,006.00
262
2,373.96
119.27
2,254.69
226,751.32
263
2,373.96
118.10
2,255.86
224,495.46
264
2,373.96
116.92
2,257.04
222,238.42
265
2,373.96
115.75
2,258.21
219,980.21
266
2,373.96
114.57
2,259.39
217,720.82
267
2,373.96
113.40
2,260.56
215,460.26
268
2,373.96
112.22
2,261.74
213,198.52
269
2,373.96
111.04
2,262.92
210,935.60
270
2,373.96
109.86
2,264.10
208,671.50
271
2,373.96
108.68
2,265.28
206,406.23
272
2,373.96
107.50
2,266.46
204,139.77
273
2,373.96
106.32
2,267.64
201,872.13
274
2,373.96
105.14
2,268.82
199,603.31
275
2,373.96
103.96
2,270.00
197,333.31
276
2,373.96
102.78
2,271.18
195,062.13
277
2,373.96
101.59
2,272.37
192,789.77
278
2,373.96
100.41
2,273.55
190,516.22
279
2,373.96
99.23
2,274.73
188,241.49
280
2,373.96
98.04
2,275.92
185,965.57
281
2,373.96
96.86
2,277.10
183,688.46
282
2,373.96
95.67
2,278.29
181,410.18
283
2,373.96
94.48
2,279.48
179,130.70
284
2,373.96
93.30
2,280.66
176,850.04
285
2,373.96
92.11
2,281.85
174,568.19
286
2,373.96
90.92
2,283.04
172,285.15
287
2,373.96
89.73
2,284.23
170,000.92
288
2,373.96
88.54
2,285.42
167,715.50
289
2,373.96
87.35
2,286.61
165,428.89
290
2,373.96
86.16
2,287.80
163,141.09
291
2,373.96
84.97
2,288.99
160,852.10
292
2,373.96
83.78
2,290.18
158,561.92
293
2,373.96
82.58
2,291.38
156,270.55
294
2,373.96
81.39
2,292.57
153,977.98
295
2,373.96
80.20
2,293.76
151,684.21
296
2,373.96
79.00
2,294.96
149,389.26
297
2,373.96
77.81
2,296.15
147,093.10
298
2,373.96
76.61
2,297.35
144,795.75
299
2,373.96
75.41
2,298.55
142,497.21
300
2,373.96
74.22
2,299.74
140,197.46
301
2,373.96
73.02
2,300.94
137,896.52
302
2,373.96
71.82
2,302.14
135,594.39
303
2,373.96
70.62
2,303.34
133,291.05
304
2,373.96
69.42
2,304.54
130,986.51
305
2,373.96
68.22
2,305.74
128,680.77
306
2,373.96
67.02
2,306.94
126,373.83
307
2,373.96
65.82
2,308.14
124,065.69
308
2,373.96
64.62
2,309.34
121,756.35
309
2,373.96
63.41
2,310.55
119,445.81
310
2,373.96
62.21
2,311.75
117,134.06
311
2,373.96
61.01
2,312.95
114,821.10
312
2,373.96
59.80
2,314.16
112,506.95
313
2,373.96
58.60
2,315.36
110,191.58
314
2,373.96
57.39
2,316.57
107,875.02
315
2,373.96
56.18
2,317.78
105,557.24
316
2,373.96
54.98
2,318.98
103,238.26
317
2,373.96
53.77
2,320.19
100,918.07
318
2,373.96
52.56
2,321.40
98,596.67
319
2,373.96
51.35
2,322.61
96,274.06
320
2,373.96
50.14
2,323.82
93,950.24
321
2,373.96
48.93
2,325.03
91,625.22
322
2,373.96
47.72
2,326.24
89,298.98
323
2,373.96
46.51
2,327.45
86,971.53
324
2,373.96
45.30
2,328.66
84,642.87
325
2,373.96
44.08
2,329.88
82,312.99
326
2,373.96
42.87
2,331.09
79,981.90
327
2,373.96
41.66
2,332.30
77,649.60
328
2,373.96
40.44
2,333.52
75,316.08
329
2,373.96
39.23
2,334.73
72,981.35
330
2,373.96
38.01
2,335.95
70,645.40
331
2,373.96
36.79
2,337.17
68,308.23
332
2,373.96
35.58
2,338.38
65,969.85
333
2,373.96
34.36
2,339.60
63,630.25
334
2,373.96
33.14
2,340.82
61,289.43
335
2,373.96
31.92
2,342.04
58,947.39
336
2,373.96
30.70
2,343.26
56,604.14
337
2,373.96
29.48
2,344.48
54,259.66
338
2,373.96
28.26
2,345.70
51,913.96
339
2,373.96
27.04
2,346.92
49,567.04
340
2,373.96
25.82
2,348.14
47,218.89
341
2,373.96
24.59
2,349.37
44,869.52
342
2,373.96
23.37
2,350.59
42,518.93
343
2,373.96
22.15
2,351.81
40,167.12
344
2,373.96
20.92
2,353.04
37,814.08
345
2,373.96
19.69
2,354.27
35,459.81
346
2,373.96
18.47
2,355.49
33,104.32
347
2,373.96
17.24
2,356.72
30,747.61
348
2,373.96
16.01
2,357.95
28,389.66
349
2,373.96
14.79
2,359.17
26,030.49
350
2,373.96
13.56
2,360.40
23,670.08
351
2,373.96
12.33
2,361.63
21,308.45
352
2,373.96
11.10
2,362.86
18,945.59
353
2,373.96
9.87
2,364.09
16,581.50
354
2,373.96
8.64
2,365.32
14,216.17
355
2,373.96
7.40
2,366.56
11,849.62
356
2,373.96
6.17
2,367.79
9,481.83
357
2,373.96
4.94
2,369.02
7,112.81
358
2,373.96
3.70
2,370.26
4,742.55
359
2,373.96
2.47
2,371.49
2,371.06
360
2,372.30
1.23
2,371.06
0.00
Totals
854,623.94
75,523.94
779,100.00

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