Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 3,303.50  
 

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
3,303.50
460.06
2,843.44
1,101,306.56
2
3,303.50
458.88
2,844.62
1,098,461.94
3
3,303.50
457.69
2,845.81
1,095,616.13
4
3,303.50
456.51
2,846.99
1,092,769.14
5
3,303.50
455.32
2,848.18
1,089,920.96
6
3,303.50
454.13
2,849.37
1,087,071.59
7
3,303.50
452.95
2,850.55
1,084,221.04
8
3,303.50
451.76
2,851.74
1,081,369.30
9
3,303.50
450.57
2,852.93
1,078,516.37
10
3,303.50
449.38
2,854.12
1,075,662.25
11
3,303.50
448.19
2,855.31
1,072,806.94
12
3,303.50
447.00
2,856.50
1,069,950.45
13
3,303.50
445.81
2,857.69
1,067,092.76
14
3,303.50
444.62
2,858.88
1,064,233.88
15
3,303.50
443.43
2,860.07
1,061,373.81
16
3,303.50
442.24
2,861.26
1,058,512.55
17
3,303.50
441.05
2,862.45
1,055,650.10
18
3,303.50
439.85
2,863.65
1,052,786.45
19
3,303.50
438.66
2,864.84
1,049,921.61
20
3,303.50
437.47
2,866.03
1,047,055.58
21
3,303.50
436.27
2,867.23
1,044,188.35
22
3,303.50
435.08
2,868.42
1,041,319.93
23
3,303.50
433.88
2,869.62
1,038,450.32
24
3,303.50
432.69
2,870.81
1,035,579.50
25
3,303.50
431.49
2,872.01
1,032,707.49
26
3,303.50
430.29
2,873.21
1,029,834.29
27
3,303.50
429.10
2,874.40
1,026,959.89
28
3,303.50
427.90
2,875.60
1,024,084.29
29
3,303.50
426.70
2,876.80
1,021,207.49
30
3,303.50
425.50
2,878.00
1,018,329.49
31
3,303.50
424.30
2,879.20
1,015,450.30
32
3,303.50
423.10
2,880.40
1,012,569.90
33
3,303.50
421.90
2,881.60
1,009,688.30
34
3,303.50
420.70
2,882.80
1,006,805.51
35
3,303.50
419.50
2,884.00
1,003,921.51
36
3,303.50
418.30
2,885.20
1,001,036.31
37
3,303.50
417.10
2,886.40
998,149.91
38
3,303.50
415.90
2,887.60
995,262.31
39
3,303.50
414.69
2,888.81
992,373.50
40
3,303.50
413.49
2,890.01
989,483.49
41
3,303.50
412.28
2,891.22
986,592.27
42
3,303.50
411.08
2,892.42
983,699.85
43
3,303.50
409.87
2,893.63
980,806.23
44
3,303.50
408.67
2,894.83
977,911.40
45
3,303.50
407.46
2,896.04
975,015.36
46
3,303.50
406.26
2,897.24
972,118.12
47
3,303.50
405.05
2,898.45
969,219.66
48
3,303.50
403.84
2,899.66
966,320.01
49
3,303.50
402.63
2,900.87
963,419.14
50
3,303.50
401.42
2,902.08
960,517.06
51
3,303.50
400.22
2,903.28
957,613.78
52
3,303.50
399.01
2,904.49
954,709.29
53
3,303.50
397.80
2,905.70
951,803.58
54
3,303.50
396.58
2,906.92
948,896.67
55
3,303.50
395.37
2,908.13
945,988.54
56
3,303.50
394.16
2,909.34
943,079.20
57
3,303.50
392.95
2,910.55
940,168.65
58
3,303.50
391.74
2,911.76
937,256.89
59
3,303.50
390.52
2,912.98
934,343.91
60
3,303.50
389.31
2,914.19
931,429.72
61
3,303.50
388.10
2,915.40
928,514.32
62
3,303.50
386.88
2,916.62
925,597.70
63
3,303.50
385.67
2,917.83
922,679.86
64
3,303.50
384.45
2,919.05
919,760.81
65
3,303.50
383.23
2,920.27
916,840.55
66
3,303.50
382.02
2,921.48
913,919.06
67
3,303.50
380.80
2,922.70
910,996.36
68
3,303.50
379.58
2,923.92
908,072.45
69
3,303.50
378.36
2,925.14
905,147.31
70
3,303.50
377.14
2,926.36
902,220.95
71
3,303.50
375.93
2,927.57
899,293.38
72
3,303.50
374.71
2,928.79
896,364.58
73
3,303.50
373.49
2,930.01
893,434.57
74
3,303.50
372.26
2,931.24
890,503.33
75
3,303.50
371.04
2,932.46
887,570.88
76
3,303.50
369.82
2,933.68
884,637.20
77
3,303.50
368.60
2,934.90
881,702.30
78
3,303.50
367.38
2,936.12
878,766.17
79
3,303.50
366.15
2,937.35
875,828.83
80
3,303.50
364.93
2,938.57
872,890.25
81
3,303.50
363.70
2,939.80
869,950.46
82
3,303.50
362.48
2,941.02
867,009.44
83
3,303.50
361.25
2,942.25
864,067.19
84
3,303.50
360.03
2,943.47
861,123.72
85
3,303.50
358.80
2,944.70
858,179.02
86
3,303.50
357.57
2,945.93
855,233.10
87
3,303.50
356.35
2,947.15
852,285.94
88
3,303.50
355.12
2,948.38
849,337.56
89
3,303.50
353.89
2,949.61
846,387.95
90
3,303.50
352.66
2,950.84
843,437.12
91
3,303.50
351.43
2,952.07
840,485.05
92
3,303.50
350.20
2,953.30
837,531.75
93
3,303.50
348.97
2,954.53
834,577.22
94
3,303.50
347.74
2,955.76
831,621.46
95
3,303.50
346.51
2,956.99
828,664.47
96
3,303.50
345.28
2,958.22
825,706.25
97
3,303.50
344.04
2,959.46
822,746.79
98
3,303.50
342.81
2,960.69
819,786.10
99
3,303.50
341.58
2,961.92
816,824.18
100
3,303.50
340.34
2,963.16
813,861.02
101
3,303.50
339.11
2,964.39
810,896.63
102
3,303.50
337.87
2,965.63
807,931.01
103
3,303.50
336.64
2,966.86
804,964.14
104
3,303.50
335.40
2,968.10
801,996.05
105
3,303.50
334.17
2,969.33
799,026.71
106
3,303.50
332.93
2,970.57
796,056.14
107
3,303.50
331.69
2,971.81
793,084.33
108
3,303.50
330.45
2,973.05
790,111.28
109
3,303.50
329.21
2,974.29
787,136.99
110
3,303.50
327.97
2,975.53
784,161.47
111
3,303.50
326.73
2,976.77
781,184.70
112
3,303.50
325.49
2,978.01
778,206.69
113
3,303.50
324.25
2,979.25
775,227.45
114
3,303.50
323.01
2,980.49
772,246.96
115
3,303.50
321.77
2,981.73
769,265.23
116
3,303.50
320.53
2,982.97
766,282.26
117
3,303.50
319.28
2,984.22
763,298.04
118
3,303.50
318.04
2,985.46
760,312.58
119
3,303.50
316.80
2,986.70
757,325.88
120
3,303.50
315.55
2,987.95
754,337.93
121
3,303.50
314.31
2,989.19
751,348.74
122
3,303.50
313.06
2,990.44
748,358.30
123
3,303.50
311.82
2,991.68
745,366.62
124
3,303.50
310.57
2,992.93
742,373.68
125
3,303.50
309.32
2,994.18
739,379.51
126
3,303.50
308.07
2,995.43
736,384.08
127
3,303.50
306.83
2,996.67
733,387.41
128
3,303.50
305.58
2,997.92
730,389.49
129
3,303.50
304.33
2,999.17
727,390.32
130
3,303.50
303.08
3,000.42
724,389.90
131
3,303.50
301.83
3,001.67
721,388.22
132
3,303.50
300.58
3,002.92
718,385.30
133
3,303.50
299.33
3,004.17
715,381.13
134
3,303.50
298.08
3,005.42
712,375.71
135
3,303.50
296.82
3,006.68
709,369.03
136
3,303.50
295.57
3,007.93
706,361.10
137
3,303.50
294.32
3,009.18
703,351.92
138
3,303.50
293.06
3,010.44
700,341.48
139
3,303.50
291.81
3,011.69
697,329.79
140
3,303.50
290.55
3,012.95
694,316.84
141
3,303.50
289.30
3,014.20
691,302.64
142
3,303.50
288.04
3,015.46
688,287.18
143
3,303.50
286.79
3,016.71
685,270.47
144
3,303.50
285.53
3,017.97
682,252.50
145
3,303.50
284.27
3,019.23
679,233.27
146
3,303.50
283.01
3,020.49
676,212.79
147
3,303.50
281.76
3,021.74
673,191.04
148
3,303.50
280.50
3,023.00
670,168.04
149
3,303.50
279.24
3,024.26
667,143.77
150
3,303.50
277.98
3,025.52
664,118.25
151
3,303.50
276.72
3,026.78
661,091.47
152
3,303.50
275.45
3,028.05
658,063.42
153
3,303.50
274.19
3,029.31
655,034.11
154
3,303.50
272.93
3,030.57
652,003.54
155
3,303.50
271.67
3,031.83
648,971.71
156
3,303.50
270.40
3,033.10
645,938.62
157
3,303.50
269.14
3,034.36
642,904.26
158
3,303.50
267.88
3,035.62
639,868.64
159
3,303.50
266.61
3,036.89
636,831.75
160
3,303.50
265.35
3,038.15
633,793.59
161
3,303.50
264.08
3,039.42
630,754.17
162
3,303.50
262.81
3,040.69
627,713.49
163
3,303.50
261.55
3,041.95
624,671.54
164
3,303.50
260.28
3,043.22
621,628.32
165
3,303.50
259.01
3,044.49
618,583.83
166
3,303.50
257.74
3,045.76
615,538.07
167
3,303.50
256.47
3,047.03
612,491.05
168
3,303.50
255.20
3,048.30
609,442.75
169
3,303.50
253.93
3,049.57
606,393.18
170
3,303.50
252.66
3,050.84
603,342.35
171
3,303.50
251.39
3,052.11
600,290.24
172
3,303.50
250.12
3,053.38
597,236.86
173
3,303.50
248.85
3,054.65
594,182.21
174
3,303.50
247.58
3,055.92
591,126.29
175
3,303.50
246.30
3,057.20
588,069.09
176
3,303.50
245.03
3,058.47
585,010.62
177
3,303.50
243.75
3,059.75
581,950.87
178
3,303.50
242.48
3,061.02
578,889.85
179
3,303.50
241.20
3,062.30
575,827.56
180
3,303.50
239.93
3,063.57
572,763.98
181
3,303.50
238.65
3,064.85
569,699.14
182
3,303.50
237.37
3,066.13
566,633.01
183
3,303.50
236.10
3,067.40
563,565.61
184
3,303.50
234.82
3,068.68
560,496.93
185
3,303.50
233.54
3,069.96
557,426.97
186
3,303.50
232.26
3,071.24
554,355.73
187
3,303.50
230.98
3,072.52
551,283.21
188
3,303.50
229.70
3,073.80
548,209.41
189
3,303.50
228.42
3,075.08
545,134.33
190
3,303.50
227.14
3,076.36
542,057.97
191
3,303.50
225.86
3,077.64
538,980.33
192
3,303.50
224.58
3,078.92
535,901.40
193
3,303.50
223.29
3,080.21
532,821.20
194
3,303.50
222.01
3,081.49
529,739.70
195
3,303.50
220.72
3,082.78
526,656.93
196
3,303.50
219.44
3,084.06
523,572.87
197
3,303.50
218.16
3,085.34
520,487.53
198
3,303.50
216.87
3,086.63
517,400.90
199
3,303.50
215.58
3,087.92
514,312.98
200
3,303.50
214.30
3,089.20
511,223.78
201
3,303.50
213.01
3,090.49
508,133.29
202
3,303.50
211.72
3,091.78
505,041.51
203
3,303.50
210.43
3,093.07
501,948.44
204
3,303.50
209.15
3,094.35
498,854.09
205
3,303.50
207.86
3,095.64
495,758.44
206
3,303.50
206.57
3,096.93
492,661.51
207
3,303.50
205.28
3,098.22
489,563.28
208
3,303.50
203.98
3,099.52
486,463.77
209
3,303.50
202.69
3,100.81
483,362.96
210
3,303.50
201.40
3,102.10
480,260.86
211
3,303.50
200.11
3,103.39
477,157.47
212
3,303.50
198.82
3,104.68
474,052.79
213
3,303.50
197.52
3,105.98
470,946.81
214
3,303.50
196.23
3,107.27
467,839.54
215
3,303.50
194.93
3,108.57
464,730.97
216
3,303.50
193.64
3,109.86
461,621.11
217
3,303.50
192.34
3,111.16
458,509.95
218
3,303.50
191.05
3,112.45
455,397.50
219
3,303.50
189.75
3,113.75
452,283.75
220
3,303.50
188.45
3,115.05
449,168.70
221
3,303.50
187.15
3,116.35
446,052.35
222
3,303.50
185.86
3,117.64
442,934.71
223
3,303.50
184.56
3,118.94
439,815.76
224
3,303.50
183.26
3,120.24
436,695.52
225
3,303.50
181.96
3,121.54
433,573.98
226
3,303.50
180.66
3,122.84
430,451.13
227
3,303.50
179.35
3,124.15
427,326.99
228
3,303.50
178.05
3,125.45
424,201.54
229
3,303.50
176.75
3,126.75
421,074.79
230
3,303.50
175.45
3,128.05
417,946.74
231
3,303.50
174.14
3,129.36
414,817.38
232
3,303.50
172.84
3,130.66
411,686.72
233
3,303.50
171.54
3,131.96
408,554.76
234
3,303.50
170.23
3,133.27
405,421.49
235
3,303.50
168.93
3,134.57
402,286.92
236
3,303.50
167.62
3,135.88
399,151.03
237
3,303.50
166.31
3,137.19
396,013.85
238
3,303.50
165.01
3,138.49
392,875.35
239
3,303.50
163.70
3,139.80
389,735.55
240
3,303.50
162.39
3,141.11
386,594.44
241
3,303.50
161.08
3,142.42
383,452.02
242
3,303.50
159.77
3,143.73
380,308.29
243
3,303.50
158.46
3,145.04
377,163.26
244
3,303.50
157.15
3,146.35
374,016.91
245
3,303.50
155.84
3,147.66
370,869.25
246
3,303.50
154.53
3,148.97
367,720.28
247
3,303.50
153.22
3,150.28
364,569.99
248
3,303.50
151.90
3,151.60
361,418.40
249
3,303.50
150.59
3,152.91
358,265.49
250
3,303.50
149.28
3,154.22
355,111.27
251
3,303.50
147.96
3,155.54
351,955.73
252
3,303.50
146.65
3,156.85
348,798.88
253
3,303.50
145.33
3,158.17
345,640.71
254
3,303.50
144.02
3,159.48
342,481.23
255
3,303.50
142.70
3,160.80
339,320.43
256
3,303.50
141.38
3,162.12
336,158.31
257
3,303.50
140.07
3,163.43
332,994.88
258
3,303.50
138.75
3,164.75
329,830.12
259
3,303.50
137.43
3,166.07
326,664.05
260
3,303.50
136.11
3,167.39
323,496.66
261
3,303.50
134.79
3,168.71
320,327.95
262
3,303.50
133.47
3,170.03
317,157.92
263
3,303.50
132.15
3,171.35
313,986.57
264
3,303.50
130.83
3,172.67
310,813.90
265
3,303.50
129.51
3,173.99
307,639.91
266
3,303.50
128.18
3,175.32
304,464.59
267
3,303.50
126.86
3,176.64
301,287.95
268
3,303.50
125.54
3,177.96
298,109.99
269
3,303.50
124.21
3,179.29
294,930.70
270
3,303.50
122.89
3,180.61
291,750.09
271
3,303.50
121.56
3,181.94
288,568.15
272
3,303.50
120.24
3,183.26
285,384.89
273
3,303.50
118.91
3,184.59
282,200.30
274
3,303.50
117.58
3,185.92
279,014.38
275
3,303.50
116.26
3,187.24
275,827.14
276
3,303.50
114.93
3,188.57
272,638.56
277
3,303.50
113.60
3,189.90
269,448.66
278
3,303.50
112.27
3,191.23
266,257.43
279
3,303.50
110.94
3,192.56
263,064.87
280
3,303.50
109.61
3,193.89
259,870.98
281
3,303.50
108.28
3,195.22
256,675.76
282
3,303.50
106.95
3,196.55
253,479.21
283
3,303.50
105.62
3,197.88
250,281.33
284
3,303.50
104.28
3,199.22
247,082.11
285
3,303.50
102.95
3,200.55
243,881.56
286
3,303.50
101.62
3,201.88
240,679.68
287
3,303.50
100.28
3,203.22
237,476.46
288
3,303.50
98.95
3,204.55
234,271.91
289
3,303.50
97.61
3,205.89
231,066.03
290
3,303.50
96.28
3,207.22
227,858.80
291
3,303.50
94.94
3,208.56
224,650.24
292
3,303.50
93.60
3,209.90
221,440.35
293
3,303.50
92.27
3,211.23
218,229.12
294
3,303.50
90.93
3,212.57
215,016.54
295
3,303.50
89.59
3,213.91
211,802.63
296
3,303.50
88.25
3,215.25
208,587.39
297
3,303.50
86.91
3,216.59
205,370.80
298
3,303.50
85.57
3,217.93
202,152.87
299
3,303.50
84.23
3,219.27
198,933.60
300
3,303.50
82.89
3,220.61
195,712.99
301
3,303.50
81.55
3,221.95
192,491.03
302
3,303.50
80.20
3,223.30
189,267.74
303
3,303.50
78.86
3,224.64
186,043.10
304
3,303.50
77.52
3,225.98
182,817.12
305
3,303.50
76.17
3,227.33
179,589.79
306
3,303.50
74.83
3,228.67
176,361.12
307
3,303.50
73.48
3,230.02
173,131.11
308
3,303.50
72.14
3,231.36
169,899.74
309
3,303.50
70.79
3,232.71
166,667.04
310
3,303.50
69.44
3,234.06
163,432.98
311
3,303.50
68.10
3,235.40
160,197.58
312
3,303.50
66.75
3,236.75
156,960.83
313
3,303.50
65.40
3,238.10
153,722.73
314
3,303.50
64.05
3,239.45
150,483.28
315
3,303.50
62.70
3,240.80
147,242.48
316
3,303.50
61.35
3,242.15
144,000.33
317
3,303.50
60.00
3,243.50
140,756.83
318
3,303.50
58.65
3,244.85
137,511.98
319
3,303.50
57.30
3,246.20
134,265.78
320
3,303.50
55.94
3,247.56
131,018.22
321
3,303.50
54.59
3,248.91
127,769.31
322
3,303.50
53.24
3,250.26
124,519.05
323
3,303.50
51.88
3,251.62
121,267.43
324
3,303.50
50.53
3,252.97
118,014.46
325
3,303.50
49.17
3,254.33
114,760.13
326
3,303.50
47.82
3,255.68
111,504.45
327
3,303.50
46.46
3,257.04
108,247.41
328
3,303.50
45.10
3,258.40
104,989.01
329
3,303.50
43.75
3,259.75
101,729.26
330
3,303.50
42.39
3,261.11
98,468.14
331
3,303.50
41.03
3,262.47
95,205.67
332
3,303.50
39.67
3,263.83
91,941.84
333
3,303.50
38.31
3,265.19
88,676.65
334
3,303.50
36.95
3,266.55
85,410.10
335
3,303.50
35.59
3,267.91
82,142.19
336
3,303.50
34.23
3,269.27
78,872.91
337
3,303.50
32.86
3,270.64
75,602.28
338
3,303.50
31.50
3,272.00
72,330.28
339
3,303.50
30.14
3,273.36
69,056.91
340
3,303.50
28.77
3,274.73
65,782.19
341
3,303.50
27.41
3,276.09
62,506.10
342
3,303.50
26.04
3,277.46
59,228.64
343
3,303.50
24.68
3,278.82
55,949.82
344
3,303.50
23.31
3,280.19
52,669.63
345
3,303.50
21.95
3,281.55
49,388.08
346
3,303.50
20.58
3,282.92
46,105.16
347
3,303.50
19.21
3,284.29
42,820.87
348
3,303.50
17.84
3,285.66
39,535.21
349
3,303.50
16.47
3,287.03
36,248.18
350
3,303.50
15.10
3,288.40
32,959.79
351
3,303.50
13.73
3,289.77
29,670.02
352
3,303.50
12.36
3,291.14
26,378.88
353
3,303.50
10.99
3,292.51
23,086.37
354
3,303.50
9.62
3,293.88
19,792.49
355
3,303.50
8.25
3,295.25
16,497.24
356
3,303.50
6.87
3,296.63
13,200.61
357
3,303.50
5.50
3,298.00
9,902.61
358
3,303.50
4.13
3,299.37
6,603.24
359
3,303.50
2.75
3,300.75
3,302.49
360
3,303.87
1.38
3,302.49
0.00
Totals
1,189,260.37
85,110.37
1,104,150.00

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