Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,018.50  
 

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
1,018.50
935.21
83.29
133,916.71
2
1,018.50
934.63
83.87
133,832.84
3
1,018.50
934.04
84.46
133,748.38
4
1,018.50
933.45
85.05
133,663.33
5
1,018.50
932.86
85.64
133,577.69
6
1,018.50
932.26
86.24
133,491.45
7
1,018.50
931.66
86.84
133,404.61
8
1,018.50
931.05
87.45
133,317.16
9
1,018.50
930.44
88.06
133,229.10
10
1,018.50
929.83
88.67
133,140.43
11
1,018.50
929.21
89.29
133,051.14
12
1,018.50
928.59
89.91
132,961.23
13
1,018.50
927.96
90.54
132,870.69
14
1,018.50
927.33
91.17
132,779.51
15
1,018.50
926.69
91.81
132,687.70
16
1,018.50
926.05
92.45
132,595.25
17
1,018.50
925.40
93.10
132,502.16
18
1,018.50
924.75
93.75
132,408.41
19
1,018.50
924.10
94.40
132,314.01
20
1,018.50
923.44
95.06
132,218.95
21
1,018.50
922.78
95.72
132,123.23
22
1,018.50
922.11
96.39
132,026.84
23
1,018.50
921.44
97.06
131,929.78
24
1,018.50
920.76
97.74
131,832.04
25
1,018.50
920.08
98.42
131,733.62
26
1,018.50
919.39
99.11
131,634.51
27
1,018.50
918.70
99.80
131,534.71
28
1,018.50
918.00
100.50
131,434.21
29
1,018.50
917.30
101.20
131,333.01
30
1,018.50
916.59
101.91
131,231.11
31
1,018.50
915.88
102.62
131,128.49
32
1,018.50
915.17
103.33
131,025.16
33
1,018.50
914.45
104.05
130,921.10
34
1,018.50
913.72
104.78
130,816.32
35
1,018.50
912.99
105.51
130,710.81
36
1,018.50
912.25
106.25
130,604.56
37
1,018.50
911.51
106.99
130,497.58
38
1,018.50
910.76
107.74
130,389.84
39
1,018.50
910.01
108.49
130,281.35
40
1,018.50
909.26
109.24
130,172.11
41
1,018.50
908.49
110.01
130,062.10
42
1,018.50
907.73
110.77
129,951.33
43
1,018.50
906.95
111.55
129,839.78
44
1,018.50
906.17
112.33
129,727.45
45
1,018.50
905.39
113.11
129,614.34
46
1,018.50
904.60
113.90
129,500.44
47
1,018.50
903.81
114.69
129,385.75
48
1,018.50
903.00
115.50
129,270.25
49
1,018.50
902.20
116.30
129,153.95
50
1,018.50
901.39
117.11
129,036.84
51
1,018.50
900.57
117.93
128,918.91
52
1,018.50
899.75
118.75
128,800.15
53
1,018.50
898.92
119.58
128,680.57
54
1,018.50
898.08
120.42
128,560.15
55
1,018.50
897.24
121.26
128,438.90
56
1,018.50
896.40
122.10
128,316.79
57
1,018.50
895.54
122.96
128,193.84
58
1,018.50
894.69
123.81
128,070.02
59
1,018.50
893.82
124.68
127,945.34
60
1,018.50
892.95
125.55
127,819.80
61
1,018.50
892.08
126.42
127,693.37
62
1,018.50
891.19
127.31
127,566.07
63
1,018.50
890.30
128.20
127,437.87
64
1,018.50
889.41
129.09
127,308.78
65
1,018.50
888.51
129.99
127,178.79
66
1,018.50
887.60
130.90
127,047.89
67
1,018.50
886.69
131.81
126,916.08
68
1,018.50
885.77
132.73
126,783.35
69
1,018.50
884.84
133.66
126,649.69
70
1,018.50
883.91
134.59
126,515.10
71
1,018.50
882.97
135.53
126,379.57
72
1,018.50
882.02
136.48
126,243.09
73
1,018.50
881.07
137.43
126,105.67
74
1,018.50
880.11
138.39
125,967.28
75
1,018.50
879.15
139.35
125,827.92
76
1,018.50
878.17
140.33
125,687.60
77
1,018.50
877.19
141.31
125,546.29
78
1,018.50
876.21
142.29
125,404.00
79
1,018.50
875.22
143.28
125,260.72
80
1,018.50
874.22
144.28
125,116.43
81
1,018.50
873.21
145.29
124,971.14
82
1,018.50
872.19
146.31
124,824.84
83
1,018.50
871.17
147.33
124,677.51
84
1,018.50
870.15
148.35
124,529.15
85
1,018.50
869.11
149.39
124,379.76
86
1,018.50
868.07
150.43
124,229.33
87
1,018.50
867.02
151.48
124,077.85
88
1,018.50
865.96
152.54
123,925.31
89
1,018.50
864.90
153.60
123,771.70
90
1,018.50
863.82
154.68
123,617.03
91
1,018.50
862.74
155.76
123,461.27
92
1,018.50
861.66
156.84
123,304.43
93
1,018.50
860.56
157.94
123,146.49
94
1,018.50
859.46
159.04
122,987.45
95
1,018.50
858.35
160.15
122,827.30
96
1,018.50
857.23
161.27
122,666.03
97
1,018.50
856.11
162.39
122,503.64
98
1,018.50
854.97
163.53
122,340.11
99
1,018.50
853.83
164.67
122,175.44
100
1,018.50
852.68
165.82
122,009.63
101
1,018.50
851.53
166.97
121,842.65
102
1,018.50
850.36
168.14
121,674.51
103
1,018.50
849.19
169.31
121,505.20
104
1,018.50
848.01
170.49
121,334.70
105
1,018.50
846.82
171.68
121,163.02
106
1,018.50
845.62
172.88
120,990.14
107
1,018.50
844.41
174.09
120,816.05
108
1,018.50
843.20
175.30
120,640.74
109
1,018.50
841.97
176.53
120,464.21
110
1,018.50
840.74
177.76
120,286.45
111
1,018.50
839.50
179.00
120,107.45
112
1,018.50
838.25
180.25
119,927.20
113
1,018.50
836.99
181.51
119,745.69
114
1,018.50
835.73
182.77
119,562.92
115
1,018.50
834.45
184.05
119,378.87
116
1,018.50
833.17
185.33
119,193.53
117
1,018.50
831.87
186.63
119,006.91
118
1,018.50
830.57
187.93
118,818.97
119
1,018.50
829.26
189.24
118,629.73
120
1,018.50
827.94
190.56
118,439.17
121
1,018.50
826.61
191.89
118,247.28
122
1,018.50
825.27
193.23
118,054.04
123
1,018.50
823.92
194.58
117,859.46
124
1,018.50
822.56
195.94
117,663.52
125
1,018.50
821.19
197.31
117,466.22
126
1,018.50
819.82
198.68
117,267.53
127
1,018.50
818.43
200.07
117,067.46
128
1,018.50
817.03
201.47
116,865.99
129
1,018.50
815.63
202.87
116,663.12
130
1,018.50
814.21
204.29
116,458.83
131
1,018.50
812.79
205.71
116,253.12
132
1,018.50
811.35
207.15
116,045.97
133
1,018.50
809.90
208.60
115,837.37
134
1,018.50
808.45
210.05
115,627.32
135
1,018.50
806.98
211.52
115,415.80
136
1,018.50
805.51
212.99
115,202.81
137
1,018.50
804.02
214.48
114,988.33
138
1,018.50
802.52
215.98
114,772.35
139
1,018.50
801.02
217.48
114,554.87
140
1,018.50
799.50
219.00
114,335.87
141
1,018.50
797.97
220.53
114,115.33
142
1,018.50
796.43
222.07
113,893.26
143
1,018.50
794.88
223.62
113,669.64
144
1,018.50
793.32
225.18
113,444.46
145
1,018.50
791.75
226.75
113,217.71
146
1,018.50
790.17
228.33
112,989.38
147
1,018.50
788.57
229.93
112,759.45
148
1,018.50
786.97
231.53
112,527.92
149
1,018.50
785.35
233.15
112,294.77
150
1,018.50
783.72
234.78
112,059.99
151
1,018.50
782.09
236.41
111,823.58
152
1,018.50
780.44
238.06
111,585.51
153
1,018.50
778.77
239.73
111,345.79
154
1,018.50
777.10
241.40
111,104.39
155
1,018.50
775.42
243.08
110,861.30
156
1,018.50
773.72
244.78
110,616.52
157
1,018.50
772.01
246.49
110,370.03
158
1,018.50
770.29
248.21
110,121.82
159
1,018.50
768.56
249.94
109,871.88
160
1,018.50
766.81
251.69
109,620.20
161
1,018.50
765.06
253.44
109,366.75
162
1,018.50
763.29
255.21
109,111.54
163
1,018.50
761.51
256.99
108,854.55
164
1,018.50
759.71
258.79
108,595.76
165
1,018.50
757.91
260.59
108,335.17
166
1,018.50
756.09
262.41
108,072.76
167
1,018.50
754.26
264.24
107,808.52
168
1,018.50
752.41
266.09
107,542.43
169
1,018.50
750.56
267.94
107,274.49
170
1,018.50
748.69
269.81
107,004.68
171
1,018.50
746.80
271.70
106,732.98
172
1,018.50
744.91
273.59
106,459.39
173
1,018.50
743.00
275.50
106,183.88
174
1,018.50
741.08
277.42
105,906.46
175
1,018.50
739.14
279.36
105,627.10
176
1,018.50
737.19
281.31
105,345.79
177
1,018.50
735.23
283.27
105,062.51
178
1,018.50
733.25
285.25
104,777.26
179
1,018.50
731.26
287.24
104,490.02
180
1,018.50
729.25
289.25
104,200.77
181
1,018.50
727.23
291.27
103,909.51
182
1,018.50
725.20
293.30
103,616.21
183
1,018.50
723.15
295.35
103,320.86
184
1,018.50
721.09
297.41
103,023.46
185
1,018.50
719.02
299.48
102,723.98
186
1,018.50
716.93
301.57
102,422.40
187
1,018.50
714.82
303.68
102,118.73
188
1,018.50
712.70
305.80
101,812.93
189
1,018.50
710.57
307.93
101,505.00
190
1,018.50
708.42
310.08
101,194.92
191
1,018.50
706.26
312.24
100,882.68
192
1,018.50
704.08
314.42
100,568.25
193
1,018.50
701.88
316.62
100,251.64
194
1,018.50
699.67
318.83
99,932.81
195
1,018.50
697.45
321.05
99,611.76
196
1,018.50
695.21
323.29
99,288.46
197
1,018.50
692.95
325.55
98,962.91
198
1,018.50
690.68
327.82
98,635.09
199
1,018.50
688.39
330.11
98,304.98
200
1,018.50
686.09
332.41
97,972.57
201
1,018.50
683.77
334.73
97,637.84
202
1,018.50
681.43
337.07
97,300.77
203
1,018.50
679.08
339.42
96,961.35
204
1,018.50
676.71
341.79
96,619.56
205
1,018.50
674.32
344.18
96,275.38
206
1,018.50
671.92
346.58
95,928.80
207
1,018.50
669.50
349.00
95,579.80
208
1,018.50
667.07
351.43
95,228.37
209
1,018.50
664.61
353.89
94,874.49
210
1,018.50
662.14
356.36
94,518.13
211
1,018.50
659.66
358.84
94,159.29
212
1,018.50
657.15
361.35
93,797.94
213
1,018.50
654.63
363.87
93,434.07
214
1,018.50
652.09
366.41
93,067.67
215
1,018.50
649.53
368.97
92,698.70
216
1,018.50
646.96
371.54
92,327.16
217
1,018.50
644.37
374.13
91,953.03
218
1,018.50
641.76
376.74
91,576.28
219
1,018.50
639.13
379.37
91,196.91
220
1,018.50
636.48
382.02
90,814.89
221
1,018.50
633.81
384.69
90,430.20
222
1,018.50
631.13
387.37
90,042.83
223
1,018.50
628.42
390.08
89,652.75
224
1,018.50
625.70
392.80
89,259.95
225
1,018.50
622.96
395.54
88,864.41
226
1,018.50
620.20
398.30
88,466.11
227
1,018.50
617.42
401.08
88,065.03
228
1,018.50
614.62
403.88
87,661.15
229
1,018.50
611.80
406.70
87,254.45
230
1,018.50
608.96
409.54
86,844.92
231
1,018.50
606.11
412.39
86,432.52
232
1,018.50
603.23
415.27
86,017.25
233
1,018.50
600.33
418.17
85,599.08
234
1,018.50
597.41
421.09
85,177.99
235
1,018.50
594.47
424.03
84,753.96
236
1,018.50
591.51
426.99
84,326.97
237
1,018.50
588.53
429.97
83,897.00
238
1,018.50
585.53
432.97
83,464.04
239
1,018.50
582.51
435.99
83,028.04
240
1,018.50
579.47
439.03
82,589.01
241
1,018.50
576.40
442.10
82,146.91
242
1,018.50
573.32
445.18
81,701.73
243
1,018.50
570.21
448.29
81,253.44
244
1,018.50
567.08
451.42
80,802.02
245
1,018.50
563.93
454.57
80,347.45
246
1,018.50
560.76
457.74
79,889.71
247
1,018.50
557.56
460.94
79,428.77
248
1,018.50
554.35
464.15
78,964.62
249
1,018.50
551.11
467.39
78,497.23
250
1,018.50
547.85
470.65
78,026.57
251
1,018.50
544.56
473.94
77,552.63
252
1,018.50
541.25
477.25
77,075.39
253
1,018.50
537.92
480.58
76,594.81
254
1,018.50
534.57
483.93
76,110.88
255
1,018.50
531.19
487.31
75,623.57
256
1,018.50
527.79
490.71
75,132.86
257
1,018.50
524.36
494.14
74,638.72
258
1,018.50
520.92
497.58
74,141.14
259
1,018.50
517.44
501.06
73,640.08
260
1,018.50
513.95
504.55
73,135.53
261
1,018.50
510.43
508.07
72,627.45
262
1,018.50
506.88
511.62
72,115.83
263
1,018.50
503.31
515.19
71,600.64
264
1,018.50
499.71
518.79
71,081.85
265
1,018.50
496.09
522.41
70,559.44
266
1,018.50
492.45
526.05
70,033.39
267
1,018.50
488.77
529.73
69,503.67
268
1,018.50
485.08
533.42
68,970.24
269
1,018.50
481.35
537.15
68,433.10
270
1,018.50
477.61
540.89
67,892.20
271
1,018.50
473.83
544.67
67,347.54
272
1,018.50
470.03
548.47
66,799.06
273
1,018.50
466.20
552.30
66,246.77
274
1,018.50
462.35
556.15
65,690.61
275
1,018.50
458.47
560.03
65,130.58
276
1,018.50
454.56
563.94
64,566.64
277
1,018.50
450.62
567.88
63,998.76
278
1,018.50
446.66
571.84
63,426.92
279
1,018.50
442.67
575.83
62,851.08
280
1,018.50
438.65
579.85
62,271.23
281
1,018.50
434.60
583.90
61,687.33
282
1,018.50
430.53
587.97
61,099.36
283
1,018.50
426.42
592.08
60,507.28
284
1,018.50
422.29
596.21
59,911.07
285
1,018.50
418.13
600.37
59,310.70
286
1,018.50
413.94
604.56
58,706.14
287
1,018.50
409.72
608.78
58,097.36
288
1,018.50
405.47
613.03
57,484.33
289
1,018.50
401.19
617.31
56,867.02
290
1,018.50
396.88
621.62
56,245.41
291
1,018.50
392.55
625.95
55,619.45
292
1,018.50
388.18
630.32
54,989.13
293
1,018.50
383.78
634.72
54,354.41
294
1,018.50
379.35
639.15
53,715.26
295
1,018.50
374.89
643.61
53,071.65
296
1,018.50
370.40
648.10
52,423.54
297
1,018.50
365.87
652.63
51,770.92
298
1,018.50
361.32
657.18
51,113.73
299
1,018.50
356.73
661.77
50,451.96
300
1,018.50
352.11
666.39
49,785.58
301
1,018.50
347.46
671.04
49,114.54
302
1,018.50
342.78
675.72
48,438.82
303
1,018.50
338.06
680.44
47,758.38
304
1,018.50
333.31
685.19
47,073.19
305
1,018.50
328.53
689.97
46,383.23
306
1,018.50
323.72
694.78
45,688.44
307
1,018.50
318.87
699.63
44,988.81
308
1,018.50
313.98
704.52
44,284.29
309
1,018.50
309.07
709.43
43,574.86
310
1,018.50
304.12
714.38
42,860.48
311
1,018.50
299.13
719.37
42,141.11
312
1,018.50
294.11
724.39
41,416.72
313
1,018.50
289.05
729.45
40,687.27
314
1,018.50
283.96
734.54
39,952.73
315
1,018.50
278.84
739.66
39,213.07
316
1,018.50
273.67
744.83
38,468.25
317
1,018.50
268.48
750.02
37,718.22
318
1,018.50
263.24
755.26
36,962.96
319
1,018.50
257.97
760.53
36,202.43
320
1,018.50
252.66
765.84
35,436.60
321
1,018.50
247.32
771.18
34,665.42
322
1,018.50
241.94
776.56
33,888.85
323
1,018.50
236.52
781.98
33,106.87
324
1,018.50
231.06
787.44
32,319.43
325
1,018.50
225.56
792.94
31,526.49
326
1,018.50
220.03
798.47
30,728.02
327
1,018.50
214.46
804.04
29,923.97
328
1,018.50
208.84
809.66
29,114.32
329
1,018.50
203.19
815.31
28,299.01
330
1,018.50
197.50
821.00
27,478.01
331
1,018.50
191.77
826.73
26,651.29
332
1,018.50
186.00
832.50
25,818.79
333
1,018.50
180.19
838.31
24,980.49
334
1,018.50
174.34
844.16
24,136.33
335
1,018.50
168.45
850.05
23,286.28
336
1,018.50
162.52
855.98
22,430.30
337
1,018.50
156.54
861.96
21,568.34
338
1,018.50
150.53
867.97
20,700.37
339
1,018.50
144.47
874.03
19,826.34
340
1,018.50
138.37
880.13
18,946.22
341
1,018.50
132.23
886.27
18,059.94
342
1,018.50
126.04
892.46
17,167.49
343
1,018.50
119.81
898.69
16,268.80
344
1,018.50
113.54
904.96
15,363.84
345
1,018.50
107.23
911.27
14,452.57
346
1,018.50
100.87
917.63
13,534.94
347
1,018.50
94.46
924.04
12,610.90
348
1,018.50
88.01
930.49
11,680.41
349
1,018.50
81.52
936.98
10,743.43
350
1,018.50
74.98
943.52
9,799.91
351
1,018.50
68.40
950.10
8,849.81
352
1,018.50
61.76
956.74
7,893.07
353
1,018.50
55.09
963.41
6,929.66
354
1,018.50
48.36
970.14
5,959.52
355
1,018.50
41.59
976.91
4,982.62
356
1,018.50
34.77
983.73
3,998.89
357
1,018.50
27.91
990.59
3,008.30
358
1,018.50
21.00
997.50
2,010.80
359
1,018.50
14.03
1,004.47
1,006.33
360
1,013.35
7.02
1,006.33
0.00
Totals
366,654.85
232,654.85
134,000.00

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