Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,151.13  
 

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
1,151.13
1,063.75
87.38
147,912.62
2
1,151.13
1,063.12
88.01
147,824.61
3
1,151.13
1,062.49
88.64
147,735.97
4
1,151.13
1,061.85
89.28
147,646.69
5
1,151.13
1,061.21
89.92
147,556.77
6
1,151.13
1,060.56
90.57
147,466.21
7
1,151.13
1,059.91
91.22
147,374.99
8
1,151.13
1,059.26
91.87
147,283.12
9
1,151.13
1,058.60
92.53
147,190.59
10
1,151.13
1,057.93
93.20
147,097.39
11
1,151.13
1,057.26
93.87
147,003.52
12
1,151.13
1,056.59
94.54
146,908.98
13
1,151.13
1,055.91
95.22
146,813.76
14
1,151.13
1,055.22
95.91
146,717.85
15
1,151.13
1,054.53
96.60
146,621.26
16
1,151.13
1,053.84
97.29
146,523.97
17
1,151.13
1,053.14
97.99
146,425.98
18
1,151.13
1,052.44
98.69
146,327.28
19
1,151.13
1,051.73
99.40
146,227.88
20
1,151.13
1,051.01
100.12
146,127.76
21
1,151.13
1,050.29
100.84
146,026.93
22
1,151.13
1,049.57
101.56
145,925.37
23
1,151.13
1,048.84
102.29
145,823.08
24
1,151.13
1,048.10
103.03
145,720.05
25
1,151.13
1,047.36
103.77
145,616.28
26
1,151.13
1,046.62
104.51
145,511.77
27
1,151.13
1,045.87
105.26
145,406.50
28
1,151.13
1,045.11
106.02
145,300.48
29
1,151.13
1,044.35
106.78
145,193.70
30
1,151.13
1,043.58
107.55
145,086.15
31
1,151.13
1,042.81
108.32
144,977.83
32
1,151.13
1,042.03
109.10
144,868.73
33
1,151.13
1,041.24
109.89
144,758.84
34
1,151.13
1,040.45
110.68
144,648.16
35
1,151.13
1,039.66
111.47
144,536.69
36
1,151.13
1,038.86
112.27
144,424.42
37
1,151.13
1,038.05
113.08
144,311.34
38
1,151.13
1,037.24
113.89
144,197.45
39
1,151.13
1,036.42
114.71
144,082.74
40
1,151.13
1,035.59
115.54
143,967.20
41
1,151.13
1,034.76
116.37
143,850.84
42
1,151.13
1,033.93
117.20
143,733.63
43
1,151.13
1,033.09
118.04
143,615.59
44
1,151.13
1,032.24
118.89
143,496.70
45
1,151.13
1,031.38
119.75
143,376.95
46
1,151.13
1,030.52
120.61
143,256.34
47
1,151.13
1,029.65
121.48
143,134.87
48
1,151.13
1,028.78
122.35
143,012.52
49
1,151.13
1,027.90
123.23
142,889.29
50
1,151.13
1,027.02
124.11
142,765.18
51
1,151.13
1,026.12
125.01
142,640.17
52
1,151.13
1,025.23
125.90
142,514.27
53
1,151.13
1,024.32
126.81
142,387.46
54
1,151.13
1,023.41
127.72
142,259.74
55
1,151.13
1,022.49
128.64
142,131.10
56
1,151.13
1,021.57
129.56
142,001.54
57
1,151.13
1,020.64
130.49
141,871.04
58
1,151.13
1,019.70
131.43
141,739.61
59
1,151.13
1,018.75
132.38
141,607.24
60
1,151.13
1,017.80
133.33
141,473.91
61
1,151.13
1,016.84
134.29
141,339.62
62
1,151.13
1,015.88
135.25
141,204.37
63
1,151.13
1,014.91
136.22
141,068.15
64
1,151.13
1,013.93
137.20
140,930.94
65
1,151.13
1,012.94
138.19
140,792.75
66
1,151.13
1,011.95
139.18
140,653.57
67
1,151.13
1,010.95
140.18
140,513.39
68
1,151.13
1,009.94
141.19
140,372.20
69
1,151.13
1,008.93
142.20
140,230.00
70
1,151.13
1,007.90
143.23
140,086.77
71
1,151.13
1,006.87
144.26
139,942.51
72
1,151.13
1,005.84
145.29
139,797.22
73
1,151.13
1,004.79
146.34
139,650.88
74
1,151.13
1,003.74
147.39
139,503.49
75
1,151.13
1,002.68
148.45
139,355.04
76
1,151.13
1,001.61
149.52
139,205.53
77
1,151.13
1,000.54
150.59
139,054.94
78
1,151.13
999.46
151.67
138,903.26
79
1,151.13
998.37
152.76
138,750.50
80
1,151.13
997.27
153.86
138,596.64
81
1,151.13
996.16
154.97
138,441.67
82
1,151.13
995.05
156.08
138,285.59
83
1,151.13
993.93
157.20
138,128.39
84
1,151.13
992.80
158.33
137,970.06
85
1,151.13
991.66
159.47
137,810.59
86
1,151.13
990.51
160.62
137,649.97
87
1,151.13
989.36
161.77
137,488.20
88
1,151.13
988.20
162.93
137,325.27
89
1,151.13
987.03
164.10
137,161.16
90
1,151.13
985.85
165.28
136,995.88
91
1,151.13
984.66
166.47
136,829.41
92
1,151.13
983.46
167.67
136,661.74
93
1,151.13
982.26
168.87
136,492.87
94
1,151.13
981.04
170.09
136,322.78
95
1,151.13
979.82
171.31
136,151.47
96
1,151.13
978.59
172.54
135,978.93
97
1,151.13
977.35
173.78
135,805.15
98
1,151.13
976.10
175.03
135,630.11
99
1,151.13
974.84
176.29
135,453.83
100
1,151.13
973.57
177.56
135,276.27
101
1,151.13
972.30
178.83
135,097.44
102
1,151.13
971.01
180.12
134,917.32
103
1,151.13
969.72
181.41
134,735.91
104
1,151.13
968.41
182.72
134,553.19
105
1,151.13
967.10
184.03
134,369.17
106
1,151.13
965.78
185.35
134,183.81
107
1,151.13
964.45
186.68
133,997.13
108
1,151.13
963.10
188.03
133,809.10
109
1,151.13
961.75
189.38
133,619.73
110
1,151.13
960.39
190.74
133,428.99
111
1,151.13
959.02
192.11
133,236.88
112
1,151.13
957.64
193.49
133,043.39
113
1,151.13
956.25
194.88
132,848.51
114
1,151.13
954.85
196.28
132,652.23
115
1,151.13
953.44
197.69
132,454.54
116
1,151.13
952.02
199.11
132,255.42
117
1,151.13
950.59
200.54
132,054.88
118
1,151.13
949.14
201.99
131,852.89
119
1,151.13
947.69
203.44
131,649.46
120
1,151.13
946.23
204.90
131,444.56
121
1,151.13
944.76
206.37
131,238.18
122
1,151.13
943.27
207.86
131,030.33
123
1,151.13
941.78
209.35
130,820.98
124
1,151.13
940.28
210.85
130,610.12
125
1,151.13
938.76
212.37
130,397.75
126
1,151.13
937.23
213.90
130,183.86
127
1,151.13
935.70
215.43
129,968.43
128
1,151.13
934.15
216.98
129,751.44
129
1,151.13
932.59
218.54
129,532.90
130
1,151.13
931.02
220.11
129,312.79
131
1,151.13
929.44
221.69
129,091.10
132
1,151.13
927.84
223.29
128,867.81
133
1,151.13
926.24
224.89
128,642.91
134
1,151.13
924.62
226.51
128,416.41
135
1,151.13
922.99
228.14
128,188.27
136
1,151.13
921.35
229.78
127,958.49
137
1,151.13
919.70
231.43
127,727.06
138
1,151.13
918.04
233.09
127,493.97
139
1,151.13
916.36
234.77
127,259.20
140
1,151.13
914.68
236.45
127,022.75
141
1,151.13
912.98
238.15
126,784.60
142
1,151.13
911.26
239.87
126,544.73
143
1,151.13
909.54
241.59
126,303.14
144
1,151.13
907.80
243.33
126,059.81
145
1,151.13
906.05
245.08
125,814.74
146
1,151.13
904.29
246.84
125,567.90
147
1,151.13
902.52
248.61
125,319.29
148
1,151.13
900.73
250.40
125,068.89
149
1,151.13
898.93
252.20
124,816.70
150
1,151.13
897.12
254.01
124,562.69
151
1,151.13
895.29
255.84
124,306.85
152
1,151.13
893.46
257.67
124,049.18
153
1,151.13
891.60
259.53
123,789.65
154
1,151.13
889.74
261.39
123,528.26
155
1,151.13
887.86
263.27
123,264.99
156
1,151.13
885.97
265.16
122,999.83
157
1,151.13
884.06
267.07
122,732.76
158
1,151.13
882.14
268.99
122,463.77
159
1,151.13
880.21
270.92
122,192.85
160
1,151.13
878.26
272.87
121,919.98
161
1,151.13
876.30
274.83
121,645.15
162
1,151.13
874.32
276.81
121,368.34
163
1,151.13
872.33
278.80
121,089.55
164
1,151.13
870.33
280.80
120,808.75
165
1,151.13
868.31
282.82
120,525.93
166
1,151.13
866.28
284.85
120,241.08
167
1,151.13
864.23
286.90
119,954.18
168
1,151.13
862.17
288.96
119,665.22
169
1,151.13
860.09
291.04
119,374.19
170
1,151.13
858.00
293.13
119,081.06
171
1,151.13
855.90
295.23
118,785.83
172
1,151.13
853.77
297.36
118,488.47
173
1,151.13
851.64
299.49
118,188.97
174
1,151.13
849.48
301.65
117,887.33
175
1,151.13
847.32
303.81
117,583.51
176
1,151.13
845.13
306.00
117,277.51
177
1,151.13
842.93
308.20
116,969.32
178
1,151.13
840.72
310.41
116,658.90
179
1,151.13
838.49
312.64
116,346.26
180
1,151.13
836.24
314.89
116,031.37
181
1,151.13
833.98
317.15
115,714.21
182
1,151.13
831.70
319.43
115,394.78
183
1,151.13
829.40
321.73
115,073.05
184
1,151.13
827.09
324.04
114,749.01
185
1,151.13
824.76
326.37
114,422.64
186
1,151.13
822.41
328.72
114,093.92
187
1,151.13
820.05
331.08
113,762.84
188
1,151.13
817.67
333.46
113,429.38
189
1,151.13
815.27
335.86
113,093.52
190
1,151.13
812.86
338.27
112,755.25
191
1,151.13
810.43
340.70
112,414.55
192
1,151.13
807.98
343.15
112,071.40
193
1,151.13
805.51
345.62
111,725.78
194
1,151.13
803.03
348.10
111,377.68
195
1,151.13
800.53
350.60
111,027.08
196
1,151.13
798.01
353.12
110,673.96
197
1,151.13
795.47
355.66
110,318.30
198
1,151.13
792.91
358.22
109,960.08
199
1,151.13
790.34
360.79
109,599.29
200
1,151.13
787.74
363.39
109,235.90
201
1,151.13
785.13
366.00
108,869.90
202
1,151.13
782.50
368.63
108,501.28
203
1,151.13
779.85
371.28
108,130.00
204
1,151.13
777.18
373.95
107,756.05
205
1,151.13
774.50
376.63
107,379.42
206
1,151.13
771.79
379.34
107,000.08
207
1,151.13
769.06
382.07
106,618.01
208
1,151.13
766.32
384.81
106,233.20
209
1,151.13
763.55
387.58
105,845.62
210
1,151.13
760.77
390.36
105,455.26
211
1,151.13
757.96
393.17
105,062.09
212
1,151.13
755.13
396.00
104,666.09
213
1,151.13
752.29
398.84
104,267.25
214
1,151.13
749.42
401.71
103,865.54
215
1,151.13
746.53
404.60
103,460.94
216
1,151.13
743.63
407.50
103,053.44
217
1,151.13
740.70
410.43
102,643.00
218
1,151.13
737.75
413.38
102,229.62
219
1,151.13
734.78
416.35
101,813.27
220
1,151.13
731.78
419.35
101,393.92
221
1,151.13
728.77
422.36
100,971.56
222
1,151.13
725.73
425.40
100,546.16
223
1,151.13
722.68
428.45
100,117.71
224
1,151.13
719.60
431.53
99,686.17
225
1,151.13
716.49
434.64
99,251.54
226
1,151.13
713.37
437.76
98,813.78
227
1,151.13
710.22
440.91
98,372.87
228
1,151.13
707.06
444.07
97,928.80
229
1,151.13
703.86
447.27
97,481.53
230
1,151.13
700.65
450.48
97,031.05
231
1,151.13
697.41
453.72
96,577.33
232
1,151.13
694.15
456.98
96,120.35
233
1,151.13
690.87
460.26
95,660.08
234
1,151.13
687.56
463.57
95,196.51
235
1,151.13
684.22
466.91
94,729.60
236
1,151.13
680.87
470.26
94,259.34
237
1,151.13
677.49
473.64
93,785.70
238
1,151.13
674.08
477.05
93,308.66
239
1,151.13
670.66
480.47
92,828.18
240
1,151.13
667.20
483.93
92,344.26
241
1,151.13
663.72
487.41
91,856.85
242
1,151.13
660.22
490.91
91,365.94
243
1,151.13
656.69
494.44
90,871.50
244
1,151.13
653.14
497.99
90,373.51
245
1,151.13
649.56
501.57
89,871.94
246
1,151.13
645.95
505.18
89,366.77
247
1,151.13
642.32
508.81
88,857.96
248
1,151.13
638.67
512.46
88,345.50
249
1,151.13
634.98
516.15
87,829.35
250
1,151.13
631.27
519.86
87,309.49
251
1,151.13
627.54
523.59
86,785.90
252
1,151.13
623.77
527.36
86,258.55
253
1,151.13
619.98
531.15
85,727.40
254
1,151.13
616.17
534.96
85,192.43
255
1,151.13
612.32
538.81
84,653.62
256
1,151.13
608.45
542.68
84,110.94
257
1,151.13
604.55
546.58
83,564.36
258
1,151.13
600.62
550.51
83,013.85
259
1,151.13
596.66
554.47
82,459.38
260
1,151.13
592.68
558.45
81,900.93
261
1,151.13
588.66
562.47
81,338.46
262
1,151.13
584.62
566.51
80,771.95
263
1,151.13
580.55
570.58
80,201.37
264
1,151.13
576.45
574.68
79,626.69
265
1,151.13
572.32
578.81
79,047.87
266
1,151.13
568.16
582.97
78,464.90
267
1,151.13
563.97
587.16
77,877.74
268
1,151.13
559.75
591.38
77,286.35
269
1,151.13
555.50
595.63
76,690.72
270
1,151.13
551.21
599.92
76,090.80
271
1,151.13
546.90
604.23
75,486.58
272
1,151.13
542.56
608.57
74,878.01
273
1,151.13
538.19
612.94
74,265.06
274
1,151.13
533.78
617.35
73,647.71
275
1,151.13
529.34
621.79
73,025.92
276
1,151.13
524.87
626.26
72,399.67
277
1,151.13
520.37
630.76
71,768.91
278
1,151.13
515.84
635.29
71,133.62
279
1,151.13
511.27
639.86
70,493.76
280
1,151.13
506.67
644.46
69,849.31
281
1,151.13
502.04
649.09
69,200.22
282
1,151.13
497.38
653.75
68,546.46
283
1,151.13
492.68
658.45
67,888.01
284
1,151.13
487.95
663.18
67,224.83
285
1,151.13
483.18
667.95
66,556.88
286
1,151.13
478.38
672.75
65,884.12
287
1,151.13
473.54
677.59
65,206.54
288
1,151.13
468.67
682.46
64,524.08
289
1,151.13
463.77
687.36
63,836.71
290
1,151.13
458.83
692.30
63,144.41
291
1,151.13
453.85
697.28
62,447.13
292
1,151.13
448.84
702.29
61,744.84
293
1,151.13
443.79
707.34
61,037.50
294
1,151.13
438.71
712.42
60,325.08
295
1,151.13
433.59
717.54
59,607.53
296
1,151.13
428.43
722.70
58,884.83
297
1,151.13
423.23
727.90
58,156.94
298
1,151.13
418.00
733.13
57,423.81
299
1,151.13
412.73
738.40
56,685.42
300
1,151.13
407.43
743.70
55,941.71
301
1,151.13
402.08
749.05
55,192.66
302
1,151.13
396.70
754.43
54,438.23
303
1,151.13
391.27
759.86
53,678.37
304
1,151.13
385.81
765.32
52,913.06
305
1,151.13
380.31
770.82
52,142.24
306
1,151.13
374.77
776.36
51,365.88
307
1,151.13
369.19
781.94
50,583.95
308
1,151.13
363.57
787.56
49,796.39
309
1,151.13
357.91
793.22
49,003.17
310
1,151.13
352.21
798.92
48,204.25
311
1,151.13
346.47
804.66
47,399.59
312
1,151.13
340.68
810.45
46,589.14
313
1,151.13
334.86
816.27
45,772.87
314
1,151.13
328.99
822.14
44,950.73
315
1,151.13
323.08
828.05
44,122.69
316
1,151.13
317.13
834.00
43,288.69
317
1,151.13
311.14
839.99
42,448.70
318
1,151.13
305.10
846.03
41,602.67
319
1,151.13
299.02
852.11
40,750.56
320
1,151.13
292.89
858.24
39,892.32
321
1,151.13
286.73
864.40
39,027.92
322
1,151.13
280.51
870.62
38,157.30
323
1,151.13
274.26
876.87
37,280.43
324
1,151.13
267.95
883.18
36,397.25
325
1,151.13
261.61
889.52
35,507.72
326
1,151.13
255.21
895.92
34,611.81
327
1,151.13
248.77
902.36
33,709.45
328
1,151.13
242.29
908.84
32,800.60
329
1,151.13
235.75
915.38
31,885.23
330
1,151.13
229.18
921.95
30,963.27
331
1,151.13
222.55
928.58
30,034.69
332
1,151.13
215.87
935.26
29,099.44
333
1,151.13
209.15
941.98
28,157.46
334
1,151.13
202.38
948.75
27,208.71
335
1,151.13
195.56
955.57
26,253.14
336
1,151.13
188.69
962.44
25,290.71
337
1,151.13
181.78
969.35
24,321.35
338
1,151.13
174.81
976.32
23,345.03
339
1,151.13
167.79
983.34
22,361.70
340
1,151.13
160.72
990.41
21,371.29
341
1,151.13
153.61
997.52
20,373.77
342
1,151.13
146.44
1,004.69
19,369.07
343
1,151.13
139.22
1,011.91
18,357.16
344
1,151.13
131.94
1,019.19
17,337.97
345
1,151.13
124.62
1,026.51
16,311.46
346
1,151.13
117.24
1,033.89
15,277.57
347
1,151.13
109.81
1,041.32
14,236.24
348
1,151.13
102.32
1,048.81
13,187.44
349
1,151.13
94.78
1,056.35
12,131.09
350
1,151.13
87.19
1,063.94
11,067.15
351
1,151.13
79.55
1,071.58
9,995.57
352
1,151.13
71.84
1,079.29
8,916.28
353
1,151.13
64.09
1,087.04
7,829.24
354
1,151.13
56.27
1,094.86
6,734.38
355
1,151.13
48.40
1,102.73
5,631.65
356
1,151.13
40.48
1,110.65
4,521.00
357
1,151.13
32.49
1,118.64
3,402.37
358
1,151.13
24.45
1,126.68
2,275.69
359
1,151.13
16.36
1,134.77
1,140.92
360
1,149.12
8.20
1,140.92
0.00
Totals
414,404.79
266,404.79
148,000.00

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