Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,073.10  
 

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
1,073.10
971.25
101.85
147,898.15
2
1,073.10
970.58
102.52
147,795.63
3
1,073.10
969.91
103.19
147,692.44
4
1,073.10
969.23
103.87
147,588.57
5
1,073.10
968.55
104.55
147,484.02
6
1,073.10
967.86
105.24
147,378.79
7
1,073.10
967.17
105.93
147,272.86
8
1,073.10
966.48
106.62
147,166.24
9
1,073.10
965.78
107.32
147,058.92
10
1,073.10
965.07
108.03
146,950.89
11
1,073.10
964.37
108.73
146,842.16
12
1,073.10
963.65
109.45
146,732.71
13
1,073.10
962.93
110.17
146,622.54
14
1,073.10
962.21
110.89
146,511.65
15
1,073.10
961.48
111.62
146,400.03
16
1,073.10
960.75
112.35
146,287.68
17
1,073.10
960.01
113.09
146,174.60
18
1,073.10
959.27
113.83
146,060.77
19
1,073.10
958.52
114.58
145,946.19
20
1,073.10
957.77
115.33
145,830.86
21
1,073.10
957.02
116.08
145,714.78
22
1,073.10
956.25
116.85
145,597.93
23
1,073.10
955.49
117.61
145,480.32
24
1,073.10
954.71
118.39
145,361.93
25
1,073.10
953.94
119.16
145,242.77
26
1,073.10
953.16
119.94
145,122.83
27
1,073.10
952.37
120.73
145,002.09
28
1,073.10
951.58
121.52
144,880.57
29
1,073.10
950.78
122.32
144,758.25
30
1,073.10
949.98
123.12
144,635.13
31
1,073.10
949.17
123.93
144,511.19
32
1,073.10
948.35
124.75
144,386.45
33
1,073.10
947.54
125.56
144,260.88
34
1,073.10
946.71
126.39
144,134.50
35
1,073.10
945.88
127.22
144,007.28
36
1,073.10
945.05
128.05
143,879.23
37
1,073.10
944.21
128.89
143,750.33
38
1,073.10
943.36
129.74
143,620.60
39
1,073.10
942.51
130.59
143,490.01
40
1,073.10
941.65
131.45
143,358.56
41
1,073.10
940.79
132.31
143,226.25
42
1,073.10
939.92
133.18
143,093.07
43
1,073.10
939.05
134.05
142,959.02
44
1,073.10
938.17
134.93
142,824.09
45
1,073.10
937.28
135.82
142,688.27
46
1,073.10
936.39
136.71
142,551.56
47
1,073.10
935.49
137.61
142,413.96
48
1,073.10
934.59
138.51
142,275.45
49
1,073.10
933.68
139.42
142,136.03
50
1,073.10
932.77
140.33
141,995.70
51
1,073.10
931.85
141.25
141,854.45
52
1,073.10
930.92
142.18
141,712.27
53
1,073.10
929.99
143.11
141,569.15
54
1,073.10
929.05
144.05
141,425.10
55
1,073.10
928.10
145.00
141,280.10
56
1,073.10
927.15
145.95
141,134.15
57
1,073.10
926.19
146.91
140,987.25
58
1,073.10
925.23
147.87
140,839.38
59
1,073.10
924.26
148.84
140,690.53
60
1,073.10
923.28
149.82
140,540.72
61
1,073.10
922.30
150.80
140,389.91
62
1,073.10
921.31
151.79
140,238.12
63
1,073.10
920.31
152.79
140,085.34
64
1,073.10
919.31
153.79
139,931.55
65
1,073.10
918.30
154.80
139,776.75
66
1,073.10
917.28
155.82
139,620.93
67
1,073.10
916.26
156.84
139,464.09
68
1,073.10
915.23
157.87
139,306.23
69
1,073.10
914.20
158.90
139,147.32
70
1,073.10
913.15
159.95
138,987.38
71
1,073.10
912.10
161.00
138,826.38
72
1,073.10
911.05
162.05
138,664.33
73
1,073.10
909.98
163.12
138,501.22
74
1,073.10
908.91
164.19
138,337.03
75
1,073.10
907.84
165.26
138,171.77
76
1,073.10
906.75
166.35
138,005.42
77
1,073.10
905.66
167.44
137,837.98
78
1,073.10
904.56
168.54
137,669.44
79
1,073.10
903.46
169.64
137,499.80
80
1,073.10
902.34
170.76
137,329.04
81
1,073.10
901.22
171.88
137,157.16
82
1,073.10
900.09
173.01
136,984.15
83
1,073.10
898.96
174.14
136,810.01
84
1,073.10
897.82
175.28
136,634.73
85
1,073.10
896.67
176.43
136,458.29
86
1,073.10
895.51
177.59
136,280.70
87
1,073.10
894.34
178.76
136,101.94
88
1,073.10
893.17
179.93
135,922.01
89
1,073.10
891.99
181.11
135,740.90
90
1,073.10
890.80
182.30
135,558.60
91
1,073.10
889.60
183.50
135,375.10
92
1,073.10
888.40
184.70
135,190.40
93
1,073.10
887.19
185.91
135,004.49
94
1,073.10
885.97
187.13
134,817.36
95
1,073.10
884.74
188.36
134,629.00
96
1,073.10
883.50
189.60
134,439.40
97
1,073.10
882.26
190.84
134,248.56
98
1,073.10
881.01
192.09
134,056.46
99
1,073.10
879.75
193.35
133,863.11
100
1,073.10
878.48
194.62
133,668.49
101
1,073.10
877.20
195.90
133,472.59
102
1,073.10
875.91
197.19
133,275.40
103
1,073.10
874.62
198.48
133,076.92
104
1,073.10
873.32
199.78
132,877.14
105
1,073.10
872.01
201.09
132,676.04
106
1,073.10
870.69
202.41
132,473.63
107
1,073.10
869.36
203.74
132,269.89
108
1,073.10
868.02
205.08
132,064.81
109
1,073.10
866.68
206.42
131,858.38
110
1,073.10
865.32
207.78
131,650.60
111
1,073.10
863.96
209.14
131,441.46
112
1,073.10
862.58
210.52
131,230.95
113
1,073.10
861.20
211.90
131,019.05
114
1,073.10
859.81
213.29
130,805.76
115
1,073.10
858.41
214.69
130,591.07
116
1,073.10
857.00
216.10
130,374.98
117
1,073.10
855.59
217.51
130,157.46
118
1,073.10
854.16
218.94
129,938.52
119
1,073.10
852.72
220.38
129,718.14
120
1,073.10
851.28
221.82
129,496.32
121
1,073.10
849.82
223.28
129,273.04
122
1,073.10
848.35
224.75
129,048.29
123
1,073.10
846.88
226.22
128,822.07
124
1,073.10
845.39
227.71
128,594.37
125
1,073.10
843.90
229.20
128,365.17
126
1,073.10
842.40
230.70
128,134.46
127
1,073.10
840.88
232.22
127,902.25
128
1,073.10
839.36
233.74
127,668.51
129
1,073.10
837.82
235.28
127,433.23
130
1,073.10
836.28
236.82
127,196.41
131
1,073.10
834.73
238.37
126,958.04
132
1,073.10
833.16
239.94
126,718.10
133
1,073.10
831.59
241.51
126,476.59
134
1,073.10
830.00
243.10
126,233.49
135
1,073.10
828.41
244.69
125,988.80
136
1,073.10
826.80
246.30
125,742.50
137
1,073.10
825.19
247.91
125,494.58
138
1,073.10
823.56
249.54
125,245.04
139
1,073.10
821.92
251.18
124,993.86
140
1,073.10
820.27
252.83
124,741.03
141
1,073.10
818.61
254.49
124,486.55
142
1,073.10
816.94
256.16
124,230.39
143
1,073.10
815.26
257.84
123,972.55
144
1,073.10
813.57
259.53
123,713.02
145
1,073.10
811.87
261.23
123,451.79
146
1,073.10
810.15
262.95
123,188.84
147
1,073.10
808.43
264.67
122,924.17
148
1,073.10
806.69
266.41
122,657.76
149
1,073.10
804.94
268.16
122,389.60
150
1,073.10
803.18
269.92
122,119.68
151
1,073.10
801.41
271.69
121,847.99
152
1,073.10
799.63
273.47
121,574.52
153
1,073.10
797.83
275.27
121,299.25
154
1,073.10
796.03
277.07
121,022.18
155
1,073.10
794.21
278.89
120,743.29
156
1,073.10
792.38
280.72
120,462.56
157
1,073.10
790.54
282.56
120,180.00
158
1,073.10
788.68
284.42
119,895.58
159
1,073.10
786.81
286.29
119,609.29
160
1,073.10
784.94
288.16
119,321.13
161
1,073.10
783.04
290.06
119,031.08
162
1,073.10
781.14
291.96
118,739.12
163
1,073.10
779.23
293.87
118,445.24
164
1,073.10
777.30
295.80
118,149.44
165
1,073.10
775.36
297.74
117,851.70
166
1,073.10
773.40
299.70
117,552.00
167
1,073.10
771.43
301.67
117,250.33
168
1,073.10
769.46
303.64
116,946.69
169
1,073.10
767.46
305.64
116,641.05
170
1,073.10
765.46
307.64
116,333.41
171
1,073.10
763.44
309.66
116,023.74
172
1,073.10
761.41
311.69
115,712.05
173
1,073.10
759.36
313.74
115,398.31
174
1,073.10
757.30
315.80
115,082.51
175
1,073.10
755.23
317.87
114,764.64
176
1,073.10
753.14
319.96
114,444.68
177
1,073.10
751.04
322.06
114,122.63
178
1,073.10
748.93
324.17
113,798.46
179
1,073.10
746.80
326.30
113,472.16
180
1,073.10
744.66
328.44
113,143.72
181
1,073.10
742.51
330.59
112,813.13
182
1,073.10
740.34
332.76
112,480.36
183
1,073.10
738.15
334.95
112,145.42
184
1,073.10
735.95
337.15
111,808.27
185
1,073.10
733.74
339.36
111,468.91
186
1,073.10
731.51
341.59
111,127.33
187
1,073.10
729.27
343.83
110,783.50
188
1,073.10
727.02
346.08
110,437.42
189
1,073.10
724.75
348.35
110,089.06
190
1,073.10
722.46
350.64
109,738.42
191
1,073.10
720.16
352.94
109,385.48
192
1,073.10
717.84
355.26
109,030.22
193
1,073.10
715.51
357.59
108,672.63
194
1,073.10
713.16
359.94
108,312.70
195
1,073.10
710.80
362.30
107,950.40
196
1,073.10
708.42
364.68
107,585.72
197
1,073.10
706.03
367.07
107,218.65
198
1,073.10
703.62
369.48
106,849.18
199
1,073.10
701.20
371.90
106,477.27
200
1,073.10
698.76
374.34
106,102.93
201
1,073.10
696.30
376.80
105,726.13
202
1,073.10
693.83
379.27
105,346.86
203
1,073.10
691.34
381.76
104,965.10
204
1,073.10
688.83
384.27
104,580.83
205
1,073.10
686.31
386.79
104,194.04
206
1,073.10
683.77
389.33
103,804.72
207
1,073.10
681.22
391.88
103,412.84
208
1,073.10
678.65
394.45
103,018.38
209
1,073.10
676.06
397.04
102,621.34
210
1,073.10
673.45
399.65
102,221.69
211
1,073.10
670.83
402.27
101,819.42
212
1,073.10
668.19
404.91
101,414.51
213
1,073.10
665.53
407.57
101,006.95
214
1,073.10
662.86
410.24
100,596.70
215
1,073.10
660.17
412.93
100,183.77
216
1,073.10
657.46
415.64
99,768.13
217
1,073.10
654.73
418.37
99,349.75
218
1,073.10
651.98
421.12
98,928.64
219
1,073.10
649.22
423.88
98,504.76
220
1,073.10
646.44
426.66
98,078.09
221
1,073.10
643.64
429.46
97,648.63
222
1,073.10
640.82
432.28
97,216.35
223
1,073.10
637.98
435.12
96,781.23
224
1,073.10
635.13
437.97
96,343.26
225
1,073.10
632.25
440.85
95,902.41
226
1,073.10
629.36
443.74
95,458.67
227
1,073.10
626.45
446.65
95,012.02
228
1,073.10
623.52
449.58
94,562.43
229
1,073.10
620.57
452.53
94,109.90
230
1,073.10
617.60
455.50
93,654.40
231
1,073.10
614.61
458.49
93,195.90
232
1,073.10
611.60
461.50
92,734.40
233
1,073.10
608.57
464.53
92,269.87
234
1,073.10
605.52
467.58
91,802.29
235
1,073.10
602.45
470.65
91,331.65
236
1,073.10
599.36
473.74
90,857.91
237
1,073.10
596.26
476.84
90,381.06
238
1,073.10
593.13
479.97
89,901.09
239
1,073.10
589.98
483.12
89,417.97
240
1,073.10
586.81
486.29
88,931.67
241
1,073.10
583.61
489.49
88,442.19
242
1,073.10
580.40
492.70
87,949.49
243
1,073.10
577.17
495.93
87,453.56
244
1,073.10
573.91
499.19
86,954.37
245
1,073.10
570.64
502.46
86,451.91
246
1,073.10
567.34
505.76
85,946.15
247
1,073.10
564.02
509.08
85,437.07
248
1,073.10
560.68
512.42
84,924.65
249
1,073.10
557.32
515.78
84,408.87
250
1,073.10
553.93
519.17
83,889.70
251
1,073.10
550.53
522.57
83,367.13
252
1,073.10
547.10
526.00
82,841.12
253
1,073.10
543.64
529.46
82,311.67
254
1,073.10
540.17
532.93
81,778.74
255
1,073.10
536.67
536.43
81,242.31
256
1,073.10
533.15
539.95
80,702.37
257
1,073.10
529.61
543.49
80,158.87
258
1,073.10
526.04
547.06
79,611.82
259
1,073.10
522.45
550.65
79,061.17
260
1,073.10
518.84
554.26
78,506.91
261
1,073.10
515.20
557.90
77,949.01
262
1,073.10
511.54
561.56
77,387.45
263
1,073.10
507.86
565.24
76,822.21
264
1,073.10
504.15
568.95
76,253.25
265
1,073.10
500.41
572.69
75,680.56
266
1,073.10
496.65
576.45
75,104.12
267
1,073.10
492.87
580.23
74,523.89
268
1,073.10
489.06
584.04
73,939.85
269
1,073.10
485.23
587.87
73,351.98
270
1,073.10
481.37
591.73
72,760.25
271
1,073.10
477.49
595.61
72,164.64
272
1,073.10
473.58
599.52
71,565.12
273
1,073.10
469.65
603.45
70,961.67
274
1,073.10
465.69
607.41
70,354.26
275
1,073.10
461.70
611.40
69,742.86
276
1,073.10
457.69
615.41
69,127.44
277
1,073.10
453.65
619.45
68,507.99
278
1,073.10
449.58
623.52
67,884.48
279
1,073.10
445.49
627.61
67,256.87
280
1,073.10
441.37
631.73
66,625.14
281
1,073.10
437.23
635.87
65,989.27
282
1,073.10
433.05
640.05
65,349.22
283
1,073.10
428.85
644.25
64,704.98
284
1,073.10
424.63
648.47
64,056.50
285
1,073.10
420.37
652.73
63,403.77
286
1,073.10
416.09
657.01
62,746.76
287
1,073.10
411.78
661.32
62,085.44
288
1,073.10
407.44
665.66
61,419.77
289
1,073.10
403.07
670.03
60,749.74
290
1,073.10
398.67
674.43
60,075.31
291
1,073.10
394.24
678.86
59,396.45
292
1,073.10
389.79
683.31
58,713.14
293
1,073.10
385.31
687.79
58,025.35
294
1,073.10
380.79
692.31
57,333.04
295
1,073.10
376.25
696.85
56,636.19
296
1,073.10
371.67
701.43
55,934.76
297
1,073.10
367.07
706.03
55,228.73
298
1,073.10
362.44
710.66
54,518.07
299
1,073.10
357.77
715.33
53,802.75
300
1,073.10
353.08
720.02
53,082.73
301
1,073.10
348.36
724.74
52,357.98
302
1,073.10
343.60
729.50
51,628.48
303
1,073.10
338.81
734.29
50,894.20
304
1,073.10
333.99
739.11
50,155.09
305
1,073.10
329.14
743.96
49,411.13
306
1,073.10
324.26
748.84
48,662.29
307
1,073.10
319.35
753.75
47,908.54
308
1,073.10
314.40
758.70
47,149.84
309
1,073.10
309.42
763.68
46,386.16
310
1,073.10
304.41
768.69
45,617.47
311
1,073.10
299.36
773.74
44,843.73
312
1,073.10
294.29
778.81
44,064.92
313
1,073.10
289.18
783.92
43,281.00
314
1,073.10
284.03
789.07
42,491.93
315
1,073.10
278.85
794.25
41,697.68
316
1,073.10
273.64
799.46
40,898.22
317
1,073.10
268.39
804.71
40,093.52
318
1,073.10
263.11
809.99
39,283.53
319
1,073.10
257.80
815.30
38,468.23
320
1,073.10
252.45
820.65
37,647.58
321
1,073.10
247.06
826.04
36,821.54
322
1,073.10
241.64
831.46
35,990.08
323
1,073.10
236.18
836.92
35,153.16
324
1,073.10
230.69
842.41
34,310.76
325
1,073.10
225.16
847.94
33,462.82
326
1,073.10
219.60
853.50
32,609.32
327
1,073.10
214.00
859.10
31,750.22
328
1,073.10
208.36
864.74
30,885.48
329
1,073.10
202.69
870.41
30,015.07
330
1,073.10
196.97
876.13
29,138.94
331
1,073.10
191.22
881.88
28,257.06
332
1,073.10
185.44
887.66
27,369.40
333
1,073.10
179.61
893.49
26,475.91
334
1,073.10
173.75
899.35
25,576.56
335
1,073.10
167.85
905.25
24,671.31
336
1,073.10
161.91
911.19
23,760.11
337
1,073.10
155.93
917.17
22,842.94
338
1,073.10
149.91
923.19
21,919.75
339
1,073.10
143.85
929.25
20,990.49
340
1,073.10
137.75
935.35
20,055.14
341
1,073.10
131.61
941.49
19,113.66
342
1,073.10
125.43
947.67
18,165.99
343
1,073.10
119.21
953.89
17,212.10
344
1,073.10
112.95
960.15
16,251.96
345
1,073.10
106.65
966.45
15,285.51
346
1,073.10
100.31
972.79
14,312.72
347
1,073.10
93.93
979.17
13,333.55
348
1,073.10
87.50
985.60
12,347.95
349
1,073.10
81.03
992.07
11,355.88
350
1,073.10
74.52
998.58
10,357.31
351
1,073.10
67.97
1,005.13
9,352.18
352
1,073.10
61.37
1,011.73
8,340.45
353
1,073.10
54.73
1,018.37
7,322.09
354
1,073.10
48.05
1,025.05
6,297.04
355
1,073.10
41.32
1,031.78
5,265.26
356
1,073.10
34.55
1,038.55
4,226.71
357
1,073.10
27.74
1,045.36
3,181.35
358
1,073.10
20.88
1,052.22
2,129.13
359
1,073.10
13.97
1,059.13
1,070.00
360
1,077.02
7.02
1,070.00
0.00
Totals
386,319.92
238,319.92
148,000.00

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