Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,098.90  
 

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
1,098.90
1,002.08
96.82
147,903.18
2
1,098.90
1,001.43
97.47
147,805.71
3
1,098.90
1,000.77
98.13
147,707.58
4
1,098.90
1,000.10
98.80
147,608.78
5
1,098.90
999.43
99.47
147,509.32
6
1,098.90
998.76
100.14
147,409.18
7
1,098.90
998.08
100.82
147,308.36
8
1,098.90
997.40
101.50
147,206.86
9
1,098.90
996.71
102.19
147,104.67
10
1,098.90
996.02
102.88
147,001.80
11
1,098.90
995.32
103.58
146,898.22
12
1,098.90
994.62
104.28
146,793.94
13
1,098.90
993.92
104.98
146,688.96
14
1,098.90
993.21
105.69
146,583.27
15
1,098.90
992.49
106.41
146,476.86
16
1,098.90
991.77
107.13
146,369.73
17
1,098.90
991.05
107.85
146,261.87
18
1,098.90
990.31
108.59
146,153.29
19
1,098.90
989.58
109.32
146,043.97
20
1,098.90
988.84
110.06
145,933.91
21
1,098.90
988.09
110.81
145,823.10
22
1,098.90
987.34
111.56
145,711.55
23
1,098.90
986.59
112.31
145,599.23
24
1,098.90
985.83
113.07
145,486.16
25
1,098.90
985.06
113.84
145,372.32
26
1,098.90
984.29
114.61
145,257.72
27
1,098.90
983.52
115.38
145,142.33
28
1,098.90
982.73
116.17
145,026.17
29
1,098.90
981.95
116.95
144,909.21
30
1,098.90
981.16
117.74
144,791.47
31
1,098.90
980.36
118.54
144,672.93
32
1,098.90
979.56
119.34
144,553.59
33
1,098.90
978.75
120.15
144,433.43
34
1,098.90
977.93
120.97
144,312.47
35
1,098.90
977.12
121.78
144,190.68
36
1,098.90
976.29
122.61
144,068.08
37
1,098.90
975.46
123.44
143,944.64
38
1,098.90
974.63
124.27
143,820.36
39
1,098.90
973.78
125.12
143,695.25
40
1,098.90
972.94
125.96
143,569.28
41
1,098.90
972.08
126.82
143,442.47
42
1,098.90
971.23
127.67
143,314.79
43
1,098.90
970.36
128.54
143,186.25
44
1,098.90
969.49
129.41
143,056.84
45
1,098.90
968.61
130.29
142,926.56
46
1,098.90
967.73
131.17
142,795.39
47
1,098.90
966.84
132.06
142,663.33
48
1,098.90
965.95
132.95
142,530.38
49
1,098.90
965.05
133.85
142,396.53
50
1,098.90
964.14
134.76
142,261.77
51
1,098.90
963.23
135.67
142,126.10
52
1,098.90
962.31
136.59
141,989.52
53
1,098.90
961.39
137.51
141,852.00
54
1,098.90
960.46
138.44
141,713.56
55
1,098.90
959.52
139.38
141,574.18
56
1,098.90
958.58
140.32
141,433.85
57
1,098.90
957.63
141.27
141,292.58
58
1,098.90
956.67
142.23
141,150.35
59
1,098.90
955.71
143.19
141,007.15
60
1,098.90
954.74
144.16
140,862.99
61
1,098.90
953.76
145.14
140,717.85
62
1,098.90
952.78
146.12
140,571.73
63
1,098.90
951.79
147.11
140,424.61
64
1,098.90
950.79
148.11
140,276.51
65
1,098.90
949.79
149.11
140,127.39
66
1,098.90
948.78
150.12
139,977.27
67
1,098.90
947.76
151.14
139,826.14
68
1,098.90
946.74
152.16
139,673.98
69
1,098.90
945.71
153.19
139,520.79
70
1,098.90
944.67
154.23
139,366.56
71
1,098.90
943.63
155.27
139,211.28
72
1,098.90
942.58
156.32
139,054.96
73
1,098.90
941.52
157.38
138,897.58
74
1,098.90
940.45
158.45
138,739.13
75
1,098.90
939.38
159.52
138,579.61
76
1,098.90
938.30
160.60
138,419.01
77
1,098.90
937.21
161.69
138,257.32
78
1,098.90
936.12
162.78
138,094.54
79
1,098.90
935.02
163.88
137,930.66
80
1,098.90
933.91
164.99
137,765.66
81
1,098.90
932.79
166.11
137,599.55
82
1,098.90
931.66
167.24
137,432.31
83
1,098.90
930.53
168.37
137,263.94
84
1,098.90
929.39
169.51
137,094.44
85
1,098.90
928.24
170.66
136,923.78
86
1,098.90
927.09
171.81
136,751.97
87
1,098.90
925.92
172.98
136,578.99
88
1,098.90
924.75
174.15
136,404.85
89
1,098.90
923.57
175.33
136,229.52
90
1,098.90
922.39
176.51
136,053.01
91
1,098.90
921.19
177.71
135,875.30
92
1,098.90
919.99
178.91
135,696.39
93
1,098.90
918.78
180.12
135,516.27
94
1,098.90
917.56
181.34
135,334.92
95
1,098.90
916.33
182.57
135,152.35
96
1,098.90
915.09
183.81
134,968.55
97
1,098.90
913.85
185.05
134,783.50
98
1,098.90
912.60
186.30
134,597.19
99
1,098.90
911.34
187.56
134,409.63
100
1,098.90
910.07
188.83
134,220.79
101
1,098.90
908.79
190.11
134,030.68
102
1,098.90
907.50
191.40
133,839.28
103
1,098.90
906.20
192.70
133,646.58
104
1,098.90
904.90
194.00
133,452.58
105
1,098.90
903.59
195.31
133,257.27
106
1,098.90
902.26
196.64
133,060.63
107
1,098.90
900.93
197.97
132,862.66
108
1,098.90
899.59
199.31
132,663.35
109
1,098.90
898.24
200.66
132,462.69
110
1,098.90
896.88
202.02
132,260.68
111
1,098.90
895.52
203.38
132,057.29
112
1,098.90
894.14
204.76
131,852.53
113
1,098.90
892.75
206.15
131,646.38
114
1,098.90
891.36
207.54
131,438.84
115
1,098.90
889.95
208.95
131,229.89
116
1,098.90
888.54
210.36
131,019.52
117
1,098.90
887.11
211.79
130,807.74
118
1,098.90
885.68
213.22
130,594.51
119
1,098.90
884.23
214.67
130,379.85
120
1,098.90
882.78
216.12
130,163.73
121
1,098.90
881.32
217.58
129,946.14
122
1,098.90
879.84
219.06
129,727.09
123
1,098.90
878.36
220.54
129,506.55
124
1,098.90
876.87
222.03
129,284.51
125
1,098.90
875.36
223.54
129,060.98
126
1,098.90
873.85
225.05
128,835.93
127
1,098.90
872.33
226.57
128,609.36
128
1,098.90
870.79
228.11
128,381.25
129
1,098.90
869.25
229.65
128,151.60
130
1,098.90
867.69
231.21
127,920.39
131
1,098.90
866.13
232.77
127,687.62
132
1,098.90
864.55
234.35
127,453.27
133
1,098.90
862.96
235.94
127,217.33
134
1,098.90
861.37
237.53
126,979.80
135
1,098.90
859.76
239.14
126,740.66
136
1,098.90
858.14
240.76
126,499.90
137
1,098.90
856.51
242.39
126,257.51
138
1,098.90
854.87
244.03
126,013.48
139
1,098.90
853.22
245.68
125,767.79
140
1,098.90
851.55
247.35
125,520.45
141
1,098.90
849.88
249.02
125,271.42
142
1,098.90
848.19
250.71
125,020.72
143
1,098.90
846.49
252.41
124,768.31
144
1,098.90
844.79
254.11
124,514.20
145
1,098.90
843.06
255.84
124,258.36
146
1,098.90
841.33
257.57
124,000.79
147
1,098.90
839.59
259.31
123,741.48
148
1,098.90
837.83
261.07
123,480.42
149
1,098.90
836.07
262.83
123,217.58
150
1,098.90
834.29
264.61
122,952.97
151
1,098.90
832.49
266.41
122,686.56
152
1,098.90
830.69
268.21
122,418.35
153
1,098.90
828.87
270.03
122,148.33
154
1,098.90
827.05
271.85
121,876.47
155
1,098.90
825.21
273.69
121,602.78
156
1,098.90
823.35
275.55
121,327.23
157
1,098.90
821.49
277.41
121,049.82
158
1,098.90
819.61
279.29
120,770.52
159
1,098.90
817.72
281.18
120,489.34
160
1,098.90
815.81
283.09
120,206.25
161
1,098.90
813.90
285.00
119,921.25
162
1,098.90
811.97
286.93
119,634.32
163
1,098.90
810.02
288.88
119,345.44
164
1,098.90
808.07
290.83
119,054.61
165
1,098.90
806.10
292.80
118,761.81
166
1,098.90
804.12
294.78
118,467.02
167
1,098.90
802.12
296.78
118,170.25
168
1,098.90
800.11
298.79
117,871.46
169
1,098.90
798.09
300.81
117,570.64
170
1,098.90
796.05
302.85
117,267.80
171
1,098.90
794.00
304.90
116,962.90
172
1,098.90
791.94
306.96
116,655.93
173
1,098.90
789.86
309.04
116,346.89
174
1,098.90
787.77
311.13
116,035.76
175
1,098.90
785.66
313.24
115,722.51
176
1,098.90
783.54
315.36
115,407.15
177
1,098.90
781.40
317.50
115,089.65
178
1,098.90
779.25
319.65
114,770.01
179
1,098.90
777.09
321.81
114,448.20
180
1,098.90
774.91
323.99
114,124.21
181
1,098.90
772.72
326.18
113,798.02
182
1,098.90
770.51
328.39
113,469.63
183
1,098.90
768.28
330.62
113,139.01
184
1,098.90
766.05
332.85
112,806.16
185
1,098.90
763.79
335.11
112,471.05
186
1,098.90
761.52
337.38
112,133.67
187
1,098.90
759.24
339.66
111,794.01
188
1,098.90
756.94
341.96
111,452.05
189
1,098.90
754.62
344.28
111,107.77
190
1,098.90
752.29
346.61
110,761.17
191
1,098.90
749.95
348.95
110,412.21
192
1,098.90
747.58
351.32
110,060.89
193
1,098.90
745.20
353.70
109,707.20
194
1,098.90
742.81
356.09
109,351.11
195
1,098.90
740.40
358.50
108,992.60
196
1,098.90
737.97
360.93
108,631.68
197
1,098.90
735.53
363.37
108,268.30
198
1,098.90
733.07
365.83
107,902.47
199
1,098.90
730.59
368.31
107,534.16
200
1,098.90
728.10
370.80
107,163.35
201
1,098.90
725.59
373.31
106,790.04
202
1,098.90
723.06
375.84
106,414.20
203
1,098.90
720.51
378.39
106,035.81
204
1,098.90
717.95
380.95
105,654.86
205
1,098.90
715.37
383.53
105,271.33
206
1,098.90
712.77
386.13
104,885.21
207
1,098.90
710.16
388.74
104,496.47
208
1,098.90
707.53
391.37
104,105.10
209
1,098.90
704.88
394.02
103,711.07
210
1,098.90
702.21
396.69
103,314.38
211
1,098.90
699.52
399.38
102,915.01
212
1,098.90
696.82
402.08
102,512.93
213
1,098.90
694.10
404.80
102,108.13
214
1,098.90
691.36
407.54
101,700.58
215
1,098.90
688.60
410.30
101,290.28
216
1,098.90
685.82
413.08
100,877.20
217
1,098.90
683.02
415.88
100,461.32
218
1,098.90
680.21
418.69
100,042.63
219
1,098.90
677.37
421.53
99,621.10
220
1,098.90
674.52
424.38
99,196.72
221
1,098.90
671.64
427.26
98,769.47
222
1,098.90
668.75
430.15
98,339.32
223
1,098.90
665.84
433.06
97,906.26
224
1,098.90
662.91
435.99
97,470.26
225
1,098.90
659.95
438.95
97,031.32
226
1,098.90
656.98
441.92
96,589.40
227
1,098.90
653.99
444.91
96,144.49
228
1,098.90
650.98
447.92
95,696.57
229
1,098.90
647.95
450.95
95,245.62
230
1,098.90
644.89
454.01
94,791.61
231
1,098.90
641.82
457.08
94,334.53
232
1,098.90
638.72
460.18
93,874.35
233
1,098.90
635.61
463.29
93,411.06
234
1,098.90
632.47
466.43
92,944.63
235
1,098.90
629.31
469.59
92,475.04
236
1,098.90
626.13
472.77
92,002.27
237
1,098.90
622.93
475.97
91,526.31
238
1,098.90
619.71
479.19
91,047.11
239
1,098.90
616.46
482.44
90,564.68
240
1,098.90
613.20
485.70
90,078.98
241
1,098.90
609.91
488.99
89,589.99
242
1,098.90
606.60
492.30
89,097.69
243
1,098.90
603.27
495.63
88,602.05
244
1,098.90
599.91
498.99
88,103.06
245
1,098.90
596.53
502.37
87,600.69
246
1,098.90
593.13
505.77
87,094.92
247
1,098.90
589.71
509.19
86,585.73
248
1,098.90
586.26
512.64
86,073.09
249
1,098.90
582.79
516.11
85,556.97
250
1,098.90
579.29
519.61
85,037.36
251
1,098.90
575.77
523.13
84,514.24
252
1,098.90
572.23
526.67
83,987.57
253
1,098.90
568.67
530.23
83,457.34
254
1,098.90
565.08
533.82
82,923.51
255
1,098.90
561.46
537.44
82,386.07
256
1,098.90
557.82
541.08
81,844.99
257
1,098.90
554.16
544.74
81,300.25
258
1,098.90
550.47
548.43
80,751.82
259
1,098.90
546.76
552.14
80,199.68
260
1,098.90
543.02
555.88
79,643.80
261
1,098.90
539.25
559.65
79,084.15
262
1,098.90
535.47
563.43
78,520.72
263
1,098.90
531.65
567.25
77,953.47
264
1,098.90
527.81
571.09
77,382.38
265
1,098.90
523.94
574.96
76,807.42
266
1,098.90
520.05
578.85
76,228.57
267
1,098.90
516.13
582.77
75,645.81
268
1,098.90
512.19
586.71
75,059.09
269
1,098.90
508.21
590.69
74,468.40
270
1,098.90
504.21
594.69
73,873.72
271
1,098.90
500.19
598.71
73,275.00
272
1,098.90
496.13
602.77
72,672.24
273
1,098.90
492.05
606.85
72,065.39
274
1,098.90
487.94
610.96
71,454.43
275
1,098.90
483.81
615.09
70,839.34
276
1,098.90
479.64
619.26
70,220.08
277
1,098.90
475.45
623.45
69,596.63
278
1,098.90
471.23
627.67
68,968.95
279
1,098.90
466.98
631.92
68,337.03
280
1,098.90
462.70
636.20
67,700.83
281
1,098.90
458.39
640.51
67,060.32
282
1,098.90
454.05
644.85
66,415.47
283
1,098.90
449.69
649.21
65,766.26
284
1,098.90
445.29
653.61
65,112.65
285
1,098.90
440.87
658.03
64,454.62
286
1,098.90
436.41
662.49
63,792.13
287
1,098.90
431.93
666.97
63,125.16
288
1,098.90
427.41
671.49
62,453.67
289
1,098.90
422.86
676.04
61,777.63
290
1,098.90
418.29
680.61
61,097.02
291
1,098.90
413.68
685.22
60,411.80
292
1,098.90
409.04
689.86
59,721.93
293
1,098.90
404.37
694.53
59,027.40
294
1,098.90
399.66
699.24
58,328.17
295
1,098.90
394.93
703.97
57,624.20
296
1,098.90
390.16
708.74
56,915.46
297
1,098.90
385.37
713.53
56,201.93
298
1,098.90
380.53
718.37
55,483.56
299
1,098.90
375.67
723.23
54,760.33
300
1,098.90
370.77
728.13
54,032.20
301
1,098.90
365.84
733.06
53,299.15
302
1,098.90
360.88
738.02
52,561.12
303
1,098.90
355.88
743.02
51,818.11
304
1,098.90
350.85
748.05
51,070.06
305
1,098.90
345.79
753.11
50,316.95
306
1,098.90
340.69
758.21
49,558.73
307
1,098.90
335.55
763.35
48,795.39
308
1,098.90
330.39
768.51
48,026.87
309
1,098.90
325.18
773.72
47,253.16
310
1,098.90
319.94
778.96
46,474.20
311
1,098.90
314.67
784.23
45,689.97
312
1,098.90
309.36
789.54
44,900.43
313
1,098.90
304.01
794.89
44,105.54
314
1,098.90
298.63
800.27
43,305.27
315
1,098.90
293.21
805.69
42,499.58
316
1,098.90
287.76
811.14
41,688.44
317
1,098.90
282.27
816.63
40,871.81
318
1,098.90
276.74
822.16
40,049.64
319
1,098.90
271.17
827.73
39,221.91
320
1,098.90
265.57
833.33
38,388.58
321
1,098.90
259.92
838.98
37,549.60
322
1,098.90
254.24
844.66
36,704.94
323
1,098.90
248.52
850.38
35,854.57
324
1,098.90
242.77
856.13
34,998.43
325
1,098.90
236.97
861.93
34,136.50
326
1,098.90
231.13
867.77
33,268.73
327
1,098.90
225.26
873.64
32,395.09
328
1,098.90
219.34
879.56
31,515.53
329
1,098.90
213.39
885.51
30,630.02
330
1,098.90
207.39
891.51
29,738.51
331
1,098.90
201.35
897.55
28,840.96
332
1,098.90
195.28
903.62
27,937.34
333
1,098.90
189.16
909.74
27,027.60
334
1,098.90
183.00
915.90
26,111.70
335
1,098.90
176.80
922.10
25,189.60
336
1,098.90
170.55
928.35
24,261.25
337
1,098.90
164.27
934.63
23,326.62
338
1,098.90
157.94
940.96
22,385.66
339
1,098.90
151.57
947.33
21,438.33
340
1,098.90
145.16
953.74
20,484.59
341
1,098.90
138.70
960.20
19,524.38
342
1,098.90
132.20
966.70
18,557.68
343
1,098.90
125.65
973.25
17,584.43
344
1,098.90
119.06
979.84
16,604.59
345
1,098.90
112.43
986.47
15,618.12
346
1,098.90
105.75
993.15
14,624.97
347
1,098.90
99.02
999.88
13,625.09
348
1,098.90
92.25
1,006.65
12,618.44
349
1,098.90
85.44
1,013.46
11,604.98
350
1,098.90
78.58
1,020.32
10,584.66
351
1,098.90
71.67
1,027.23
9,557.42
352
1,098.90
64.71
1,034.19
8,523.23
353
1,098.90
57.71
1,041.19
7,482.04
354
1,098.90
50.66
1,048.24
6,433.80
355
1,098.90
43.56
1,055.34
5,378.47
356
1,098.90
36.42
1,062.48
4,315.98
357
1,098.90
29.22
1,069.68
3,246.30
358
1,098.90
21.98
1,076.92
2,169.38
359
1,098.90
14.69
1,084.21
1,085.17
360
1,092.52
7.35
1,085.17
0.00
Totals
395,597.62
247,597.62
148,000.00

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