Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,015.02  
 

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
1,015.02
937.97
77.05
130,422.95
2
1,015.02
937.41
77.61
130,345.34
3
1,015.02
936.86
78.16
130,267.18
4
1,015.02
936.30
78.72
130,188.46
5
1,015.02
935.73
79.29
130,109.17
6
1,015.02
935.16
79.86
130,029.31
7
1,015.02
934.59
80.43
129,948.87
8
1,015.02
934.01
81.01
129,867.86
9
1,015.02
933.43
81.59
129,786.26
10
1,015.02
932.84
82.18
129,704.08
11
1,015.02
932.25
82.77
129,621.31
12
1,015.02
931.65
83.37
129,537.94
13
1,015.02
931.05
83.97
129,453.98
14
1,015.02
930.45
84.57
129,369.41
15
1,015.02
929.84
85.18
129,284.23
16
1,015.02
929.23
85.79
129,198.44
17
1,015.02
928.61
86.41
129,112.04
18
1,015.02
927.99
87.03
129,025.01
19
1,015.02
927.37
87.65
128,937.36
20
1,015.02
926.74
88.28
128,849.07
21
1,015.02
926.10
88.92
128,760.15
22
1,015.02
925.46
89.56
128,670.60
23
1,015.02
924.82
90.20
128,580.40
24
1,015.02
924.17
90.85
128,489.55
25
1,015.02
923.52
91.50
128,398.05
26
1,015.02
922.86
92.16
128,305.89
27
1,015.02
922.20
92.82
128,213.07
28
1,015.02
921.53
93.49
128,119.58
29
1,015.02
920.86
94.16
128,025.42
30
1,015.02
920.18
94.84
127,930.58
31
1,015.02
919.50
95.52
127,835.06
32
1,015.02
918.81
96.21
127,738.86
33
1,015.02
918.12
96.90
127,641.96
34
1,015.02
917.43
97.59
127,544.37
35
1,015.02
916.73
98.29
127,446.07
36
1,015.02
916.02
99.00
127,347.07
37
1,015.02
915.31
99.71
127,247.36
38
1,015.02
914.59
100.43
127,146.93
39
1,015.02
913.87
101.15
127,045.78
40
1,015.02
913.14
101.88
126,943.90
41
1,015.02
912.41
102.61
126,841.29
42
1,015.02
911.67
103.35
126,737.94
43
1,015.02
910.93
104.09
126,633.85
44
1,015.02
910.18
104.84
126,529.01
45
1,015.02
909.43
105.59
126,423.42
46
1,015.02
908.67
106.35
126,317.06
47
1,015.02
907.90
107.12
126,209.95
48
1,015.02
907.13
107.89
126,102.06
49
1,015.02
906.36
108.66
125,993.40
50
1,015.02
905.58
109.44
125,883.96
51
1,015.02
904.79
110.23
125,773.73
52
1,015.02
904.00
111.02
125,662.71
53
1,015.02
903.20
111.82
125,550.89
54
1,015.02
902.40
112.62
125,438.27
55
1,015.02
901.59
113.43
125,324.83
56
1,015.02
900.77
114.25
125,210.59
57
1,015.02
899.95
115.07
125,095.52
58
1,015.02
899.12
115.90
124,979.62
59
1,015.02
898.29
116.73
124,862.89
60
1,015.02
897.45
117.57
124,745.32
61
1,015.02
896.61
118.41
124,626.91
62
1,015.02
895.76
119.26
124,507.65
63
1,015.02
894.90
120.12
124,387.53
64
1,015.02
894.04
120.98
124,266.54
65
1,015.02
893.17
121.85
124,144.69
66
1,015.02
892.29
122.73
124,021.96
67
1,015.02
891.41
123.61
123,898.34
68
1,015.02
890.52
124.50
123,773.84
69
1,015.02
889.62
125.40
123,648.45
70
1,015.02
888.72
126.30
123,522.15
71
1,015.02
887.82
127.20
123,394.95
72
1,015.02
886.90
128.12
123,266.83
73
1,015.02
885.98
129.04
123,137.79
74
1,015.02
885.05
129.97
123,007.82
75
1,015.02
884.12
130.90
122,876.92
76
1,015.02
883.18
131.84
122,745.08
77
1,015.02
882.23
132.79
122,612.29
78
1,015.02
881.28
133.74
122,478.54
79
1,015.02
880.31
134.71
122,343.84
80
1,015.02
879.35
135.67
122,208.17
81
1,015.02
878.37
136.65
122,071.52
82
1,015.02
877.39
137.63
121,933.89
83
1,015.02
876.40
138.62
121,795.27
84
1,015.02
875.40
139.62
121,655.65
85
1,015.02
874.40
140.62
121,515.03
86
1,015.02
873.39
141.63
121,373.40
87
1,015.02
872.37
142.65
121,230.75
88
1,015.02
871.35
143.67
121,087.08
89
1,015.02
870.31
144.71
120,942.37
90
1,015.02
869.27
145.75
120,796.62
91
1,015.02
868.23
146.79
120,649.83
92
1,015.02
867.17
147.85
120,501.98
93
1,015.02
866.11
148.91
120,353.07
94
1,015.02
865.04
149.98
120,203.08
95
1,015.02
863.96
151.06
120,052.02
96
1,015.02
862.87
152.15
119,899.88
97
1,015.02
861.78
153.24
119,746.64
98
1,015.02
860.68
154.34
119,592.30
99
1,015.02
859.57
155.45
119,436.85
100
1,015.02
858.45
156.57
119,280.28
101
1,015.02
857.33
157.69
119,122.59
102
1,015.02
856.19
158.83
118,963.76
103
1,015.02
855.05
159.97
118,803.79
104
1,015.02
853.90
161.12
118,642.67
105
1,015.02
852.74
162.28
118,480.40
106
1,015.02
851.58
163.44
118,316.96
107
1,015.02
850.40
164.62
118,152.34
108
1,015.02
849.22
165.80
117,986.54
109
1,015.02
848.03
166.99
117,819.55
110
1,015.02
846.83
168.19
117,651.35
111
1,015.02
845.62
169.40
117,481.95
112
1,015.02
844.40
170.62
117,311.34
113
1,015.02
843.18
171.84
117,139.49
114
1,015.02
841.94
173.08
116,966.41
115
1,015.02
840.70
174.32
116,792.09
116
1,015.02
839.44
175.58
116,616.51
117
1,015.02
838.18
176.84
116,439.67
118
1,015.02
836.91
178.11
116,261.56
119
1,015.02
835.63
179.39
116,082.17
120
1,015.02
834.34
180.68
115,901.49
121
1,015.02
833.04
181.98
115,719.51
122
1,015.02
831.73
183.29
115,536.23
123
1,015.02
830.42
184.60
115,351.62
124
1,015.02
829.09
185.93
115,165.69
125
1,015.02
827.75
187.27
114,978.43
126
1,015.02
826.41
188.61
114,789.82
127
1,015.02
825.05
189.97
114,599.85
128
1,015.02
823.69
191.33
114,408.51
129
1,015.02
822.31
192.71
114,215.80
130
1,015.02
820.93
194.09
114,021.71
131
1,015.02
819.53
195.49
113,826.22
132
1,015.02
818.13
196.89
113,629.33
133
1,015.02
816.71
198.31
113,431.02
134
1,015.02
815.29
199.73
113,231.28
135
1,015.02
813.85
201.17
113,030.11
136
1,015.02
812.40
202.62
112,827.50
137
1,015.02
810.95
204.07
112,623.43
138
1,015.02
809.48
205.54
112,417.89
139
1,015.02
808.00
207.02
112,210.87
140
1,015.02
806.52
208.50
112,002.37
141
1,015.02
805.02
210.00
111,792.36
142
1,015.02
803.51
211.51
111,580.85
143
1,015.02
801.99
213.03
111,367.82
144
1,015.02
800.46
214.56
111,153.25
145
1,015.02
798.91
216.11
110,937.15
146
1,015.02
797.36
217.66
110,719.49
147
1,015.02
795.80
219.22
110,500.26
148
1,015.02
794.22
220.80
110,279.47
149
1,015.02
792.63
222.39
110,057.08
150
1,015.02
791.04
223.98
109,833.09
151
1,015.02
789.43
225.59
109,607.50
152
1,015.02
787.80
227.22
109,380.28
153
1,015.02
786.17
228.85
109,151.43
154
1,015.02
784.53
230.49
108,920.94
155
1,015.02
782.87
232.15
108,688.79
156
1,015.02
781.20
233.82
108,454.97
157
1,015.02
779.52
235.50
108,219.47
158
1,015.02
777.83
237.19
107,982.28
159
1,015.02
776.12
238.90
107,743.38
160
1,015.02
774.41
240.61
107,502.77
161
1,015.02
772.68
242.34
107,260.42
162
1,015.02
770.93
244.09
107,016.34
163
1,015.02
769.18
245.84
106,770.50
164
1,015.02
767.41
247.61
106,522.89
165
1,015.02
765.63
249.39
106,273.50
166
1,015.02
763.84
251.18
106,022.32
167
1,015.02
762.04
252.98
105,769.34
168
1,015.02
760.22
254.80
105,514.54
169
1,015.02
758.39
256.63
105,257.90
170
1,015.02
756.54
258.48
104,999.42
171
1,015.02
754.68
260.34
104,739.09
172
1,015.02
752.81
262.21
104,476.88
173
1,015.02
750.93
264.09
104,212.79
174
1,015.02
749.03
265.99
103,946.80
175
1,015.02
747.12
267.90
103,678.89
176
1,015.02
745.19
269.83
103,409.06
177
1,015.02
743.25
271.77
103,137.30
178
1,015.02
741.30
273.72
102,863.58
179
1,015.02
739.33
275.69
102,587.89
180
1,015.02
737.35
277.67
102,310.22
181
1,015.02
735.35
279.67
102,030.55
182
1,015.02
733.34
281.68
101,748.88
183
1,015.02
731.32
283.70
101,465.18
184
1,015.02
729.28
285.74
101,179.44
185
1,015.02
727.23
287.79
100,891.65
186
1,015.02
725.16
289.86
100,601.79
187
1,015.02
723.08
291.94
100,309.84
188
1,015.02
720.98
294.04
100,015.80
189
1,015.02
718.86
296.16
99,719.64
190
1,015.02
716.73
298.29
99,421.36
191
1,015.02
714.59
300.43
99,120.93
192
1,015.02
712.43
302.59
98,818.34
193
1,015.02
710.26
304.76
98,513.58
194
1,015.02
708.07
306.95
98,206.62
195
1,015.02
705.86
309.16
97,897.46
196
1,015.02
703.64
311.38
97,586.08
197
1,015.02
701.40
313.62
97,272.46
198
1,015.02
699.15
315.87
96,956.59
199
1,015.02
696.88
318.14
96,638.44
200
1,015.02
694.59
320.43
96,318.01
201
1,015.02
692.29
322.73
95,995.28
202
1,015.02
689.97
325.05
95,670.22
203
1,015.02
687.63
327.39
95,342.83
204
1,015.02
685.28
329.74
95,013.09
205
1,015.02
682.91
332.11
94,680.97
206
1,015.02
680.52
334.50
94,346.47
207
1,015.02
678.12
336.90
94,009.57
208
1,015.02
675.69
339.33
93,670.24
209
1,015.02
673.25
341.77
93,328.48
210
1,015.02
670.80
344.22
92,984.26
211
1,015.02
668.32
346.70
92,637.56
212
1,015.02
665.83
349.19
92,288.37
213
1,015.02
663.32
351.70
91,936.68
214
1,015.02
660.79
354.23
91,582.45
215
1,015.02
658.25
356.77
91,225.68
216
1,015.02
655.68
359.34
90,866.34
217
1,015.02
653.10
361.92
90,504.43
218
1,015.02
650.50
364.52
90,139.91
219
1,015.02
647.88
367.14
89,772.77
220
1,015.02
645.24
369.78
89,402.99
221
1,015.02
642.58
372.44
89,030.55
222
1,015.02
639.91
375.11
88,655.44
223
1,015.02
637.21
377.81
88,277.63
224
1,015.02
634.50
380.52
87,897.11
225
1,015.02
631.76
383.26
87,513.85
226
1,015.02
629.01
386.01
87,127.83
227
1,015.02
626.23
388.79
86,739.04
228
1,015.02
623.44
391.58
86,347.46
229
1,015.02
620.62
394.40
85,953.06
230
1,015.02
617.79
397.23
85,555.83
231
1,015.02
614.93
400.09
85,155.74
232
1,015.02
612.06
402.96
84,752.78
233
1,015.02
609.16
405.86
84,346.92
234
1,015.02
606.24
408.78
83,938.14
235
1,015.02
603.31
411.71
83,526.43
236
1,015.02
600.35
414.67
83,111.76
237
1,015.02
597.37
417.65
82,694.10
238
1,015.02
594.36
420.66
82,273.45
239
1,015.02
591.34
423.68
81,849.77
240
1,015.02
588.30
426.72
81,423.04
241
1,015.02
585.23
429.79
80,993.25
242
1,015.02
582.14
432.88
80,560.37
243
1,015.02
579.03
435.99
80,124.38
244
1,015.02
575.89
439.13
79,685.25
245
1,015.02
572.74
442.28
79,242.97
246
1,015.02
569.56
445.46
78,797.51
247
1,015.02
566.36
448.66
78,348.84
248
1,015.02
563.13
451.89
77,896.96
249
1,015.02
559.88
455.14
77,441.82
250
1,015.02
556.61
458.41
76,983.41
251
1,015.02
553.32
461.70
76,521.71
252
1,015.02
550.00
465.02
76,056.69
253
1,015.02
546.66
468.36
75,588.33
254
1,015.02
543.29
471.73
75,116.60
255
1,015.02
539.90
475.12
74,641.48
256
1,015.02
536.49
478.53
74,162.95
257
1,015.02
533.05
481.97
73,680.97
258
1,015.02
529.58
485.44
73,195.53
259
1,015.02
526.09
488.93
72,706.61
260
1,015.02
522.58
492.44
72,214.17
261
1,015.02
519.04
495.98
71,718.19
262
1,015.02
515.47
499.55
71,218.64
263
1,015.02
511.88
503.14
70,715.50
264
1,015.02
508.27
506.75
70,208.75
265
1,015.02
504.63
510.39
69,698.36
266
1,015.02
500.96
514.06
69,184.29
267
1,015.02
497.26
517.76
68,666.54
268
1,015.02
493.54
521.48
68,145.06
269
1,015.02
489.79
525.23
67,619.83
270
1,015.02
486.02
529.00
67,090.83
271
1,015.02
482.22
532.80
66,558.02
272
1,015.02
478.39
536.63
66,021.39
273
1,015.02
474.53
540.49
65,480.90
274
1,015.02
470.64
544.38
64,936.52
275
1,015.02
466.73
548.29
64,388.23
276
1,015.02
462.79
552.23
63,836.00
277
1,015.02
458.82
556.20
63,279.80
278
1,015.02
454.82
560.20
62,719.61
279
1,015.02
450.80
564.22
62,155.38
280
1,015.02
446.74
568.28
61,587.11
281
1,015.02
442.66
572.36
61,014.74
282
1,015.02
438.54
576.48
60,438.27
283
1,015.02
434.40
580.62
59,857.65
284
1,015.02
430.23
584.79
59,272.85
285
1,015.02
426.02
589.00
58,683.86
286
1,015.02
421.79
593.23
58,090.63
287
1,015.02
417.53
597.49
57,493.13
288
1,015.02
413.23
601.79
56,891.35
289
1,015.02
408.91
606.11
56,285.23
290
1,015.02
404.55
610.47
55,674.76
291
1,015.02
400.16
614.86
55,059.91
292
1,015.02
395.74
619.28
54,440.63
293
1,015.02
391.29
623.73
53,816.90
294
1,015.02
386.81
628.21
53,188.69
295
1,015.02
382.29
632.73
52,555.96
296
1,015.02
377.75
637.27
51,918.69
297
1,015.02
373.17
641.85
51,276.83
298
1,015.02
368.55
646.47
50,630.37
299
1,015.02
363.91
651.11
49,979.25
300
1,015.02
359.23
655.79
49,323.46
301
1,015.02
354.51
660.51
48,662.95
302
1,015.02
349.76
665.26
47,997.70
303
1,015.02
344.98
670.04
47,327.66
304
1,015.02
340.17
674.85
46,652.81
305
1,015.02
335.32
679.70
45,973.10
306
1,015.02
330.43
684.59
45,288.52
307
1,015.02
325.51
689.51
44,599.01
308
1,015.02
320.56
694.46
43,904.54
309
1,015.02
315.56
699.46
43,205.09
310
1,015.02
310.54
704.48
42,500.60
311
1,015.02
305.47
709.55
41,791.06
312
1,015.02
300.37
714.65
41,076.41
313
1,015.02
295.24
719.78
40,356.63
314
1,015.02
290.06
724.96
39,631.67
315
1,015.02
284.85
730.17
38,901.50
316
1,015.02
279.60
735.42
38,166.09
317
1,015.02
274.32
740.70
37,425.38
318
1,015.02
268.99
746.03
36,679.36
319
1,015.02
263.63
751.39
35,927.97
320
1,015.02
258.23
756.79
35,171.18
321
1,015.02
252.79
762.23
34,408.96
322
1,015.02
247.31
767.71
33,641.25
323
1,015.02
241.80
773.22
32,868.03
324
1,015.02
236.24
778.78
32,089.25
325
1,015.02
230.64
784.38
31,304.87
326
1,015.02
225.00
790.02
30,514.85
327
1,015.02
219.33
795.69
29,719.16
328
1,015.02
213.61
801.41
28,917.74
329
1,015.02
207.85
807.17
28,110.57
330
1,015.02
202.04
812.98
27,297.60
331
1,015.02
196.20
818.82
26,478.78
332
1,015.02
190.32
824.70
25,654.07
333
1,015.02
184.39
830.63
24,823.44
334
1,015.02
178.42
836.60
23,986.84
335
1,015.02
172.41
842.61
23,144.23
336
1,015.02
166.35
848.67
22,295.56
337
1,015.02
160.25
854.77
21,440.78
338
1,015.02
154.11
860.91
20,579.87
339
1,015.02
147.92
867.10
19,712.77
340
1,015.02
141.69
873.33
18,839.43
341
1,015.02
135.41
879.61
17,959.82
342
1,015.02
129.09
885.93
17,073.89
343
1,015.02
122.72
892.30
16,181.59
344
1,015.02
116.31
898.71
15,282.87
345
1,015.02
109.85
905.17
14,377.70
346
1,015.02
103.34
911.68
13,466.02
347
1,015.02
96.79
918.23
12,547.78
348
1,015.02
90.19
924.83
11,622.95
349
1,015.02
83.54
931.48
10,691.47
350
1,015.02
76.84
938.18
9,753.30
351
1,015.02
70.10
944.92
8,808.38
352
1,015.02
63.31
951.71
7,856.67
353
1,015.02
56.47
958.55
6,898.12
354
1,015.02
49.58
965.44
5,932.68
355
1,015.02
42.64
972.38
4,960.30
356
1,015.02
35.65
979.37
3,980.93
357
1,015.02
28.61
986.41
2,994.52
358
1,015.02
21.52
993.50
2,001.03
359
1,015.02
14.38
1,000.64
1,000.39
360
1,007.58
7.19
1,000.39
0.00
Totals
365,399.76
234,899.76
130,500.00

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