Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,060.29  
 

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
1,060.29
955.83
104.46
147,895.54
2
1,060.29
955.16
105.13
147,790.41
3
1,060.29
954.48
105.81
147,684.60
4
1,060.29
953.80
106.49
147,578.11
5
1,060.29
953.11
107.18
147,470.93
6
1,060.29
952.42
107.87
147,363.05
7
1,060.29
951.72
108.57
147,254.48
8
1,060.29
951.02
109.27
147,145.21
9
1,060.29
950.31
109.98
147,035.23
10
1,060.29
949.60
110.69
146,924.55
11
1,060.29
948.89
111.40
146,813.14
12
1,060.29
948.17
112.12
146,701.02
13
1,060.29
947.44
112.85
146,588.18
14
1,060.29
946.72
113.57
146,474.60
15
1,060.29
945.98
114.31
146,360.29
16
1,060.29
945.24
115.05
146,245.25
17
1,060.29
944.50
115.79
146,129.46
18
1,060.29
943.75
116.54
146,012.92
19
1,060.29
943.00
117.29
145,895.63
20
1,060.29
942.24
118.05
145,777.58
21
1,060.29
941.48
118.81
145,658.77
22
1,060.29
940.71
119.58
145,539.20
23
1,060.29
939.94
120.35
145,418.85
24
1,060.29
939.16
121.13
145,297.72
25
1,060.29
938.38
121.91
145,175.81
26
1,060.29
937.59
122.70
145,053.12
27
1,060.29
936.80
123.49
144,929.63
28
1,060.29
936.00
124.29
144,805.34
29
1,060.29
935.20
125.09
144,680.25
30
1,060.29
934.39
125.90
144,554.36
31
1,060.29
933.58
126.71
144,427.65
32
1,060.29
932.76
127.53
144,300.12
33
1,060.29
931.94
128.35
144,171.77
34
1,060.29
931.11
129.18
144,042.58
35
1,060.29
930.28
130.01
143,912.57
36
1,060.29
929.44
130.85
143,781.72
37
1,060.29
928.59
131.70
143,650.02
38
1,060.29
927.74
132.55
143,517.47
39
1,060.29
926.88
133.41
143,384.06
40
1,060.29
926.02
134.27
143,249.79
41
1,060.29
925.15
135.14
143,114.66
42
1,060.29
924.28
136.01
142,978.65
43
1,060.29
923.40
136.89
142,841.76
44
1,060.29
922.52
137.77
142,703.99
45
1,060.29
921.63
138.66
142,565.33
46
1,060.29
920.73
139.56
142,425.78
47
1,060.29
919.83
140.46
142,285.32
48
1,060.29
918.93
141.36
142,143.96
49
1,060.29
918.01
142.28
142,001.68
50
1,060.29
917.09
143.20
141,858.48
51
1,060.29
916.17
144.12
141,714.36
52
1,060.29
915.24
145.05
141,569.31
53
1,060.29
914.30
145.99
141,423.32
54
1,060.29
913.36
146.93
141,276.39
55
1,060.29
912.41
147.88
141,128.51
56
1,060.29
911.45
148.84
140,979.68
57
1,060.29
910.49
149.80
140,829.88
58
1,060.29
909.53
150.76
140,679.12
59
1,060.29
908.55
151.74
140,527.38
60
1,060.29
907.57
152.72
140,374.66
61
1,060.29
906.59
153.70
140,220.96
62
1,060.29
905.59
154.70
140,066.26
63
1,060.29
904.59
155.70
139,910.57
64
1,060.29
903.59
156.70
139,753.86
65
1,060.29
902.58
157.71
139,596.15
66
1,060.29
901.56
158.73
139,437.42
67
1,060.29
900.53
159.76
139,277.66
68
1,060.29
899.50
160.79
139,116.88
69
1,060.29
898.46
161.83
138,955.05
70
1,060.29
897.42
162.87
138,792.18
71
1,060.29
896.37
163.92
138,628.25
72
1,060.29
895.31
164.98
138,463.27
73
1,060.29
894.24
166.05
138,297.22
74
1,060.29
893.17
167.12
138,130.10
75
1,060.29
892.09
168.20
137,961.90
76
1,060.29
891.00
169.29
137,792.62
77
1,060.29
889.91
170.38
137,622.24
78
1,060.29
888.81
171.48
137,450.76
79
1,060.29
887.70
172.59
137,278.17
80
1,060.29
886.59
173.70
137,104.47
81
1,060.29
885.47
174.82
136,929.64
82
1,060.29
884.34
175.95
136,753.69
83
1,060.29
883.20
177.09
136,576.60
84
1,060.29
882.06
178.23
136,398.37
85
1,060.29
880.91
179.38
136,218.99
86
1,060.29
879.75
180.54
136,038.44
87
1,060.29
878.58
181.71
135,856.73
88
1,060.29
877.41
182.88
135,673.85
89
1,060.29
876.23
184.06
135,489.79
90
1,060.29
875.04
185.25
135,304.54
91
1,060.29
873.84
186.45
135,118.09
92
1,060.29
872.64
187.65
134,930.44
93
1,060.29
871.43
188.86
134,741.57
94
1,060.29
870.21
190.08
134,551.49
95
1,060.29
868.98
191.31
134,360.18
96
1,060.29
867.74
192.55
134,167.63
97
1,060.29
866.50
193.79
133,973.84
98
1,060.29
865.25
195.04
133,778.80
99
1,060.29
863.99
196.30
133,582.50
100
1,060.29
862.72
197.57
133,384.93
101
1,060.29
861.44
198.85
133,186.08
102
1,060.29
860.16
200.13
132,985.95
103
1,060.29
858.87
201.42
132,784.53
104
1,060.29
857.57
202.72
132,581.80
105
1,060.29
856.26
204.03
132,377.77
106
1,060.29
854.94
205.35
132,172.42
107
1,060.29
853.61
206.68
131,965.75
108
1,060.29
852.28
208.01
131,757.73
109
1,060.29
850.94
209.35
131,548.38
110
1,060.29
849.58
210.71
131,337.67
111
1,060.29
848.22
212.07
131,125.61
112
1,060.29
846.85
213.44
130,912.17
113
1,060.29
845.47
214.82
130,697.35
114
1,060.29
844.09
216.20
130,481.15
115
1,060.29
842.69
217.60
130,263.55
116
1,060.29
841.29
219.00
130,044.55
117
1,060.29
839.87
220.42
129,824.13
118
1,060.29
838.45
221.84
129,602.28
119
1,060.29
837.01
223.28
129,379.01
120
1,060.29
835.57
224.72
129,154.29
121
1,060.29
834.12
226.17
128,928.12
122
1,060.29
832.66
227.63
128,700.49
123
1,060.29
831.19
229.10
128,471.40
124
1,060.29
829.71
230.58
128,240.82
125
1,060.29
828.22
232.07
128,008.75
126
1,060.29
826.72
233.57
127,775.18
127
1,060.29
825.21
235.08
127,540.11
128
1,060.29
823.70
236.59
127,303.51
129
1,060.29
822.17
238.12
127,065.39
130
1,060.29
820.63
239.66
126,825.73
131
1,060.29
819.08
241.21
126,584.52
132
1,060.29
817.53
242.76
126,341.76
133
1,060.29
815.96
244.33
126,097.43
134
1,060.29
814.38
245.91
125,851.52
135
1,060.29
812.79
247.50
125,604.02
136
1,060.29
811.19
249.10
125,354.92
137
1,060.29
809.58
250.71
125,104.21
138
1,060.29
807.96
252.33
124,851.89
139
1,060.29
806.34
253.95
124,597.93
140
1,060.29
804.69
255.60
124,342.34
141
1,060.29
803.04
257.25
124,085.09
142
1,060.29
801.38
258.91
123,826.19
143
1,060.29
799.71
260.58
123,565.61
144
1,060.29
798.03
262.26
123,303.34
145
1,060.29
796.33
263.96
123,039.39
146
1,060.29
794.63
265.66
122,773.73
147
1,060.29
792.91
267.38
122,506.35
148
1,060.29
791.19
269.10
122,237.25
149
1,060.29
789.45
270.84
121,966.41
150
1,060.29
787.70
272.59
121,693.82
151
1,060.29
785.94
274.35
121,419.47
152
1,060.29
784.17
276.12
121,143.34
153
1,060.29
782.38
277.91
120,865.44
154
1,060.29
780.59
279.70
120,585.74
155
1,060.29
778.78
281.51
120,304.23
156
1,060.29
776.96
283.33
120,020.90
157
1,060.29
775.14
285.15
119,735.75
158
1,060.29
773.29
287.00
119,448.75
159
1,060.29
771.44
288.85
119,159.90
160
1,060.29
769.57
290.72
118,869.19
161
1,060.29
767.70
292.59
118,576.59
162
1,060.29
765.81
294.48
118,282.11
163
1,060.29
763.91
296.38
117,985.73
164
1,060.29
761.99
298.30
117,687.43
165
1,060.29
760.06
300.23
117,387.20
166
1,060.29
758.13
302.16
117,085.04
167
1,060.29
756.17
304.12
116,780.92
168
1,060.29
754.21
306.08
116,474.84
169
1,060.29
752.23
308.06
116,166.79
170
1,060.29
750.24
310.05
115,856.74
171
1,060.29
748.24
312.05
115,544.69
172
1,060.29
746.23
314.06
115,230.63
173
1,060.29
744.20
316.09
114,914.53
174
1,060.29
742.16
318.13
114,596.40
175
1,060.29
740.10
320.19
114,276.21
176
1,060.29
738.03
322.26
113,953.96
177
1,060.29
735.95
324.34
113,629.62
178
1,060.29
733.86
326.43
113,303.19
179
1,060.29
731.75
328.54
112,974.65
180
1,060.29
729.63
330.66
112,643.98
181
1,060.29
727.49
332.80
112,311.19
182
1,060.29
725.34
334.95
111,976.24
183
1,060.29
723.18
337.11
111,639.13
184
1,060.29
721.00
339.29
111,299.84
185
1,060.29
718.81
341.48
110,958.36
186
1,060.29
716.61
343.68
110,614.68
187
1,060.29
714.39
345.90
110,268.78
188
1,060.29
712.15
348.14
109,920.64
189
1,060.29
709.90
350.39
109,570.25
190
1,060.29
707.64
352.65
109,217.60
191
1,060.29
705.36
354.93
108,862.68
192
1,060.29
703.07
357.22
108,505.46
193
1,060.29
700.76
359.53
108,145.93
194
1,060.29
698.44
361.85
107,784.09
195
1,060.29
696.11
364.18
107,419.90
196
1,060.29
693.75
366.54
107,053.37
197
1,060.29
691.39
368.90
106,684.46
198
1,060.29
689.00
371.29
106,313.18
199
1,060.29
686.61
373.68
105,939.49
200
1,060.29
684.19
376.10
105,563.39
201
1,060.29
681.76
378.53
105,184.87
202
1,060.29
679.32
380.97
104,803.90
203
1,060.29
676.86
383.43
104,420.47
204
1,060.29
674.38
385.91
104,034.56
205
1,060.29
671.89
388.40
103,646.16
206
1,060.29
669.38
390.91
103,255.25
207
1,060.29
666.86
393.43
102,861.82
208
1,060.29
664.32
395.97
102,465.84
209
1,060.29
661.76
398.53
102,067.31
210
1,060.29
659.18
401.11
101,666.21
211
1,060.29
656.59
403.70
101,262.51
212
1,060.29
653.99
406.30
100,856.21
213
1,060.29
651.36
408.93
100,447.28
214
1,060.29
648.72
411.57
100,035.71
215
1,060.29
646.06
414.23
99,621.49
216
1,060.29
643.39
416.90
99,204.58
217
1,060.29
640.70
419.59
98,784.99
218
1,060.29
637.99
422.30
98,362.69
219
1,060.29
635.26
425.03
97,937.66
220
1,060.29
632.51
427.78
97,509.88
221
1,060.29
629.75
430.54
97,079.34
222
1,060.29
626.97
433.32
96,646.02
223
1,060.29
624.17
436.12
96,209.90
224
1,060.29
621.36
438.93
95,770.97
225
1,060.29
618.52
441.77
95,329.20
226
1,060.29
615.67
444.62
94,884.58
227
1,060.29
612.80
447.49
94,437.08
228
1,060.29
609.91
450.38
93,986.70
229
1,060.29
607.00
453.29
93,533.41
230
1,060.29
604.07
456.22
93,077.19
231
1,060.29
601.12
459.17
92,618.02
232
1,060.29
598.16
462.13
92,155.89
233
1,060.29
595.17
465.12
91,690.77
234
1,060.29
592.17
468.12
91,222.65
235
1,060.29
589.15
471.14
90,751.51
236
1,060.29
586.10
474.19
90,277.32
237
1,060.29
583.04
477.25
89,800.07
238
1,060.29
579.96
480.33
89,319.74
239
1,060.29
576.86
483.43
88,836.31
240
1,060.29
573.73
486.56
88,349.75
241
1,060.29
570.59
489.70
87,860.06
242
1,060.29
567.43
492.86
87,367.20
243
1,060.29
564.25
496.04
86,871.15
244
1,060.29
561.04
499.25
86,371.90
245
1,060.29
557.82
502.47
85,869.43
246
1,060.29
554.57
505.72
85,363.72
247
1,060.29
551.31
508.98
84,854.73
248
1,060.29
548.02
512.27
84,342.46
249
1,060.29
544.71
515.58
83,826.89
250
1,060.29
541.38
518.91
83,307.98
251
1,060.29
538.03
522.26
82,785.72
252
1,060.29
534.66
525.63
82,260.09
253
1,060.29
531.26
529.03
81,731.06
254
1,060.29
527.85
532.44
81,198.62
255
1,060.29
524.41
535.88
80,662.73
256
1,060.29
520.95
539.34
80,123.39
257
1,060.29
517.46
542.83
79,580.56
258
1,060.29
513.96
546.33
79,034.23
259
1,060.29
510.43
549.86
78,484.37
260
1,060.29
506.88
553.41
77,930.96
261
1,060.29
503.30
556.99
77,373.97
262
1,060.29
499.71
560.58
76,813.39
263
1,060.29
496.09
564.20
76,249.19
264
1,060.29
492.44
567.85
75,681.34
265
1,060.29
488.78
571.51
75,109.82
266
1,060.29
485.08
575.21
74,534.62
267
1,060.29
481.37
578.92
73,955.70
268
1,060.29
477.63
582.66
73,373.04
269
1,060.29
473.87
586.42
72,786.62
270
1,060.29
470.08
590.21
72,196.41
271
1,060.29
466.27
594.02
71,602.39
272
1,060.29
462.43
597.86
71,004.53
273
1,060.29
458.57
601.72
70,402.81
274
1,060.29
454.68
605.61
69,797.20
275
1,060.29
450.77
609.52
69,187.69
276
1,060.29
446.84
613.45
68,574.23
277
1,060.29
442.88
617.41
67,956.82
278
1,060.29
438.89
621.40
67,335.42
279
1,060.29
434.87
625.42
66,710.00
280
1,060.29
430.84
629.45
66,080.55
281
1,060.29
426.77
633.52
65,447.03
282
1,060.29
422.68
637.61
64,809.42
283
1,060.29
418.56
641.73
64,167.69
284
1,060.29
414.42
645.87
63,521.81
285
1,060.29
410.25
650.04
62,871.77
286
1,060.29
406.05
654.24
62,217.52
287
1,060.29
401.82
658.47
61,559.06
288
1,060.29
397.57
662.72
60,896.34
289
1,060.29
393.29
667.00
60,229.33
290
1,060.29
388.98
671.31
59,558.03
291
1,060.29
384.65
675.64
58,882.38
292
1,060.29
380.28
680.01
58,202.37
293
1,060.29
375.89
684.40
57,517.97
294
1,060.29
371.47
688.82
56,829.15
295
1,060.29
367.02
693.27
56,135.88
296
1,060.29
362.54
697.75
55,438.14
297
1,060.29
358.04
702.25
54,735.89
298
1,060.29
353.50
706.79
54,029.10
299
1,060.29
348.94
711.35
53,317.75
300
1,060.29
344.34
715.95
52,601.80
301
1,060.29
339.72
720.57
51,881.23
302
1,060.29
335.07
725.22
51,156.01
303
1,060.29
330.38
729.91
50,426.10
304
1,060.29
325.67
734.62
49,691.48
305
1,060.29
320.92
739.37
48,952.11
306
1,060.29
316.15
744.14
48,207.97
307
1,060.29
311.34
748.95
47,459.03
308
1,060.29
306.51
753.78
46,705.24
309
1,060.29
301.64
758.65
45,946.59
310
1,060.29
296.74
763.55
45,183.04
311
1,060.29
291.81
768.48
44,414.55
312
1,060.29
286.84
773.45
43,641.11
313
1,060.29
281.85
778.44
42,862.67
314
1,060.29
276.82
783.47
42,079.20
315
1,060.29
271.76
788.53
41,290.67
316
1,060.29
266.67
793.62
40,497.05
317
1,060.29
261.54
798.75
39,698.30
318
1,060.29
256.38
803.91
38,894.40
319
1,060.29
251.19
809.10
38,085.30
320
1,060.29
245.97
814.32
37,270.98
321
1,060.29
240.71
819.58
36,451.40
322
1,060.29
235.42
824.87
35,626.52
323
1,060.29
230.09
830.20
34,796.32
324
1,060.29
224.73
835.56
33,960.76
325
1,060.29
219.33
840.96
33,119.80
326
1,060.29
213.90
846.39
32,273.40
327
1,060.29
208.43
851.86
31,421.55
328
1,060.29
202.93
857.36
30,564.19
329
1,060.29
197.39
862.90
29,701.29
330
1,060.29
191.82
868.47
28,832.82
331
1,060.29
186.21
874.08
27,958.74
332
1,060.29
180.57
879.72
27,079.02
333
1,060.29
174.89
885.40
26,193.62
334
1,060.29
169.17
891.12
25,302.49
335
1,060.29
163.41
896.88
24,405.62
336
1,060.29
157.62
902.67
23,502.95
337
1,060.29
151.79
908.50
22,594.45
338
1,060.29
145.92
914.37
21,680.08
339
1,060.29
140.02
920.27
20,759.81
340
1,060.29
134.07
926.22
19,833.59
341
1,060.29
128.09
932.20
18,901.39
342
1,060.29
122.07
938.22
17,963.17
343
1,060.29
116.01
944.28
17,018.89
344
1,060.29
109.91
950.38
16,068.52
345
1,060.29
103.78
956.51
15,112.00
346
1,060.29
97.60
962.69
14,149.31
347
1,060.29
91.38
968.91
13,180.40
348
1,060.29
85.12
975.17
12,205.24
349
1,060.29
78.83
981.46
11,223.77
350
1,060.29
72.49
987.80
10,235.97
351
1,060.29
66.11
994.18
9,241.79
352
1,060.29
59.69
1,000.60
8,241.18
353
1,060.29
53.22
1,007.07
7,234.12
354
1,060.29
46.72
1,013.57
6,220.55
355
1,060.29
40.17
1,020.12
5,200.43
356
1,060.29
33.59
1,026.70
4,173.73
357
1,060.29
26.96
1,033.33
3,140.39
358
1,060.29
20.28
1,040.01
2,100.39
359
1,060.29
13.56
1,046.73
1,053.66
360
1,060.46
6.80
1,053.66
0.00
Totals
381,704.57
233,704.57
148,000.00

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