Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,026.09  
 

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
1,026.09
908.75
117.34
150,296.66
2
1,026.09
908.04
118.05
150,178.61
3
1,026.09
907.33
118.76
150,059.85
4
1,026.09
906.61
119.48
149,940.37
5
1,026.09
905.89
120.20
149,820.17
6
1,026.09
905.16
120.93
149,699.25
7
1,026.09
904.43
121.66
149,577.59
8
1,026.09
903.70
122.39
149,455.20
9
1,026.09
902.96
123.13
149,332.07
10
1,026.09
902.21
123.88
149,208.19
11
1,026.09
901.47
124.62
149,083.57
12
1,026.09
900.71
125.38
148,958.19
13
1,026.09
899.96
126.13
148,832.06
14
1,026.09
899.19
126.90
148,705.16
15
1,026.09
898.43
127.66
148,577.50
16
1,026.09
897.66
128.43
148,449.06
17
1,026.09
896.88
129.21
148,319.85
18
1,026.09
896.10
129.99
148,189.86
19
1,026.09
895.31
130.78
148,059.09
20
1,026.09
894.52
131.57
147,927.52
21
1,026.09
893.73
132.36
147,795.16
22
1,026.09
892.93
133.16
147,662.00
23
1,026.09
892.12
133.97
147,528.03
24
1,026.09
891.32
134.77
147,393.26
25
1,026.09
890.50
135.59
147,257.67
26
1,026.09
889.68
136.41
147,121.26
27
1,026.09
888.86
137.23
146,984.03
28
1,026.09
888.03
138.06
146,845.97
29
1,026.09
887.19
138.90
146,707.07
30
1,026.09
886.36
139.73
146,567.34
31
1,026.09
885.51
140.58
146,426.76
32
1,026.09
884.66
141.43
146,285.33
33
1,026.09
883.81
142.28
146,143.05
34
1,026.09
882.95
143.14
145,999.90
35
1,026.09
882.08
144.01
145,855.90
36
1,026.09
881.21
144.88
145,711.02
37
1,026.09
880.34
145.75
145,565.27
38
1,026.09
879.46
146.63
145,418.63
39
1,026.09
878.57
147.52
145,271.11
40
1,026.09
877.68
148.41
145,122.70
41
1,026.09
876.78
149.31
144,973.40
42
1,026.09
875.88
150.21
144,823.19
43
1,026.09
874.97
151.12
144,672.07
44
1,026.09
874.06
152.03
144,520.04
45
1,026.09
873.14
152.95
144,367.09
46
1,026.09
872.22
153.87
144,213.22
47
1,026.09
871.29
154.80
144,058.42
48
1,026.09
870.35
155.74
143,902.68
49
1,026.09
869.41
156.68
143,746.00
50
1,026.09
868.47
157.62
143,588.38
51
1,026.09
867.51
158.58
143,429.80
52
1,026.09
866.56
159.53
143,270.27
53
1,026.09
865.59
160.50
143,109.77
54
1,026.09
864.62
161.47
142,948.30
55
1,026.09
863.65
162.44
142,785.86
56
1,026.09
862.66
163.43
142,622.43
57
1,026.09
861.68
164.41
142,458.02
58
1,026.09
860.68
165.41
142,292.61
59
1,026.09
859.68
166.41
142,126.21
60
1,026.09
858.68
167.41
141,958.80
61
1,026.09
857.67
168.42
141,790.37
62
1,026.09
856.65
169.44
141,620.93
63
1,026.09
855.63
170.46
141,450.47
64
1,026.09
854.60
171.49
141,278.98
65
1,026.09
853.56
172.53
141,106.45
66
1,026.09
852.52
173.57
140,932.87
67
1,026.09
851.47
174.62
140,758.25
68
1,026.09
850.41
175.68
140,582.58
69
1,026.09
849.35
176.74
140,405.84
70
1,026.09
848.29
177.80
140,228.04
71
1,026.09
847.21
178.88
140,049.16
72
1,026.09
846.13
179.96
139,869.20
73
1,026.09
845.04
181.05
139,688.15
74
1,026.09
843.95
182.14
139,506.01
75
1,026.09
842.85
183.24
139,322.77
76
1,026.09
841.74
184.35
139,138.42
77
1,026.09
840.63
185.46
138,952.96
78
1,026.09
839.51
186.58
138,766.38
79
1,026.09
838.38
187.71
138,578.67
80
1,026.09
837.25
188.84
138,389.82
81
1,026.09
836.11
189.98
138,199.84
82
1,026.09
834.96
191.13
138,008.71
83
1,026.09
833.80
192.29
137,816.42
84
1,026.09
832.64
193.45
137,622.97
85
1,026.09
831.47
194.62
137,428.35
86
1,026.09
830.30
195.79
137,232.56
87
1,026.09
829.11
196.98
137,035.58
88
1,026.09
827.92
198.17
136,837.41
89
1,026.09
826.73
199.36
136,638.05
90
1,026.09
825.52
200.57
136,437.48
91
1,026.09
824.31
201.78
136,235.70
92
1,026.09
823.09
203.00
136,032.70
93
1,026.09
821.86
204.23
135,828.48
94
1,026.09
820.63
205.46
135,623.02
95
1,026.09
819.39
206.70
135,416.32
96
1,026.09
818.14
207.95
135,208.37
97
1,026.09
816.88
209.21
134,999.16
98
1,026.09
815.62
210.47
134,788.69
99
1,026.09
814.35
211.74
134,576.95
100
1,026.09
813.07
213.02
134,363.93
101
1,026.09
811.78
214.31
134,149.62
102
1,026.09
810.49
215.60
133,934.02
103
1,026.09
809.18
216.91
133,717.11
104
1,026.09
807.87
218.22
133,498.90
105
1,026.09
806.56
219.53
133,279.36
106
1,026.09
805.23
220.86
133,058.50
107
1,026.09
803.90
222.19
132,836.31
108
1,026.09
802.55
223.54
132,612.77
109
1,026.09
801.20
224.89
132,387.88
110
1,026.09
799.84
226.25
132,161.63
111
1,026.09
798.48
227.61
131,934.02
112
1,026.09
797.10
228.99
131,705.03
113
1,026.09
795.72
230.37
131,474.66
114
1,026.09
794.33
231.76
131,242.90
115
1,026.09
792.93
233.16
131,009.73
116
1,026.09
791.52
234.57
130,775.16
117
1,026.09
790.10
235.99
130,539.17
118
1,026.09
788.67
237.42
130,301.75
119
1,026.09
787.24
238.85
130,062.90
120
1,026.09
785.80
240.29
129,822.61
121
1,026.09
784.34
241.75
129,580.86
122
1,026.09
782.88
243.21
129,337.66
123
1,026.09
781.42
244.67
129,092.98
124
1,026.09
779.94
246.15
128,846.83
125
1,026.09
778.45
247.64
128,599.19
126
1,026.09
776.95
249.14
128,350.05
127
1,026.09
775.45
250.64
128,099.41
128
1,026.09
773.93
252.16
127,847.26
129
1,026.09
772.41
253.68
127,593.58
130
1,026.09
770.88
255.21
127,338.36
131
1,026.09
769.34
256.75
127,081.61
132
1,026.09
767.78
258.31
126,823.31
133
1,026.09
766.22
259.87
126,563.44
134
1,026.09
764.65
261.44
126,302.00
135
1,026.09
763.07
263.02
126,038.99
136
1,026.09
761.49
264.60
125,774.38
137
1,026.09
759.89
266.20
125,508.18
138
1,026.09
758.28
267.81
125,240.37
139
1,026.09
756.66
269.43
124,970.94
140
1,026.09
755.03
271.06
124,699.88
141
1,026.09
753.40
272.69
124,427.19
142
1,026.09
751.75
274.34
124,152.84
143
1,026.09
750.09
276.00
123,876.85
144
1,026.09
748.42
277.67
123,599.18
145
1,026.09
746.75
279.34
123,319.83
146
1,026.09
745.06
281.03
123,038.80
147
1,026.09
743.36
282.73
122,756.07
148
1,026.09
741.65
284.44
122,471.63
149
1,026.09
739.93
286.16
122,185.47
150
1,026.09
738.20
287.89
121,897.59
151
1,026.09
736.46
289.63
121,607.96
152
1,026.09
734.71
291.38
121,316.59
153
1,026.09
732.95
293.14
121,023.45
154
1,026.09
731.18
294.91
120,728.54
155
1,026.09
729.40
296.69
120,431.86
156
1,026.09
727.61
298.48
120,133.38
157
1,026.09
725.81
300.28
119,833.09
158
1,026.09
723.99
302.10
119,530.99
159
1,026.09
722.17
303.92
119,227.07
160
1,026.09
720.33
305.76
118,921.31
161
1,026.09
718.48
307.61
118,613.70
162
1,026.09
716.62
309.47
118,304.24
163
1,026.09
714.75
311.34
117,992.90
164
1,026.09
712.87
313.22
117,679.69
165
1,026.09
710.98
315.11
117,364.58
166
1,026.09
709.08
317.01
117,047.56
167
1,026.09
707.16
318.93
116,728.64
168
1,026.09
705.24
320.85
116,407.78
169
1,026.09
703.30
322.79
116,084.99
170
1,026.09
701.35
324.74
115,760.25
171
1,026.09
699.38
326.71
115,433.54
172
1,026.09
697.41
328.68
115,104.86
173
1,026.09
695.43
330.66
114,774.20
174
1,026.09
693.43
332.66
114,441.53
175
1,026.09
691.42
334.67
114,106.86
176
1,026.09
689.40
336.69
113,770.17
177
1,026.09
687.36
338.73
113,431.44
178
1,026.09
685.31
340.78
113,090.66
179
1,026.09
683.26
342.83
112,747.83
180
1,026.09
681.18
344.91
112,402.92
181
1,026.09
679.10
346.99
112,055.94
182
1,026.09
677.00
349.09
111,706.85
183
1,026.09
674.90
351.19
111,355.66
184
1,026.09
672.77
353.32
111,002.34
185
1,026.09
670.64
355.45
110,646.89
186
1,026.09
668.49
357.60
110,289.29
187
1,026.09
666.33
359.76
109,929.53
188
1,026.09
664.16
361.93
109,567.60
189
1,026.09
661.97
364.12
109,203.48
190
1,026.09
659.77
366.32
108,837.16
191
1,026.09
657.56
368.53
108,468.63
192
1,026.09
655.33
370.76
108,097.87
193
1,026.09
653.09
373.00
107,724.87
194
1,026.09
650.84
375.25
107,349.62
195
1,026.09
648.57
377.52
106,972.10
196
1,026.09
646.29
379.80
106,592.30
197
1,026.09
644.00
382.09
106,210.20
198
1,026.09
641.69
384.40
105,825.80
199
1,026.09
639.36
386.73
105,439.08
200
1,026.09
637.03
389.06
105,050.01
201
1,026.09
634.68
391.41
104,658.60
202
1,026.09
632.31
393.78
104,264.82
203
1,026.09
629.93
396.16
103,868.67
204
1,026.09
627.54
398.55
103,470.12
205
1,026.09
625.13
400.96
103,069.16
206
1,026.09
622.71
403.38
102,665.78
207
1,026.09
620.27
405.82
102,259.96
208
1,026.09
617.82
408.27
101,851.69
209
1,026.09
615.35
410.74
101,440.95
210
1,026.09
612.87
413.22
101,027.74
211
1,026.09
610.38
415.71
100,612.02
212
1,026.09
607.86
418.23
100,193.80
213
1,026.09
605.34
420.75
99,773.04
214
1,026.09
602.80
423.29
99,349.75
215
1,026.09
600.24
425.85
98,923.90
216
1,026.09
597.67
428.42
98,495.47
217
1,026.09
595.08
431.01
98,064.46
218
1,026.09
592.47
433.62
97,630.84
219
1,026.09
589.85
436.24
97,194.61
220
1,026.09
587.22
438.87
96,755.73
221
1,026.09
584.57
441.52
96,314.21
222
1,026.09
581.90
444.19
95,870.02
223
1,026.09
579.21
446.88
95,423.14
224
1,026.09
576.51
449.58
94,973.57
225
1,026.09
573.80
452.29
94,521.28
226
1,026.09
571.07
455.02
94,066.25
227
1,026.09
568.32
457.77
93,608.48
228
1,026.09
565.55
460.54
93,147.94
229
1,026.09
562.77
463.32
92,684.62
230
1,026.09
559.97
466.12
92,218.50
231
1,026.09
557.15
468.94
91,749.56
232
1,026.09
554.32
471.77
91,277.79
233
1,026.09
551.47
474.62
90,803.17
234
1,026.09
548.60
477.49
90,325.68
235
1,026.09
545.72
480.37
89,845.31
236
1,026.09
542.82
483.27
89,362.04
237
1,026.09
539.90
486.19
88,875.84
238
1,026.09
536.96
489.13
88,386.71
239
1,026.09
534.00
492.09
87,894.62
240
1,026.09
531.03
495.06
87,399.56
241
1,026.09
528.04
498.05
86,901.51
242
1,026.09
525.03
501.06
86,400.45
243
1,026.09
522.00
504.09
85,896.37
244
1,026.09
518.96
507.13
85,389.23
245
1,026.09
515.89
510.20
84,879.04
246
1,026.09
512.81
513.28
84,365.76
247
1,026.09
509.71
516.38
83,849.38
248
1,026.09
506.59
519.50
83,329.88
249
1,026.09
503.45
522.64
82,807.24
250
1,026.09
500.29
525.80
82,281.44
251
1,026.09
497.12
528.97
81,752.47
252
1,026.09
493.92
532.17
81,220.30
253
1,026.09
490.71
535.38
80,684.92
254
1,026.09
487.47
538.62
80,146.30
255
1,026.09
484.22
541.87
79,604.43
256
1,026.09
480.94
545.15
79,059.28
257
1,026.09
477.65
548.44
78,510.84
258
1,026.09
474.34
551.75
77,959.09
259
1,026.09
471.00
555.09
77,404.00
260
1,026.09
467.65
558.44
76,845.56
261
1,026.09
464.28
561.81
76,283.74
262
1,026.09
460.88
565.21
75,718.53
263
1,026.09
457.47
568.62
75,149.91
264
1,026.09
454.03
572.06
74,577.85
265
1,026.09
450.57
575.52
74,002.33
266
1,026.09
447.10
578.99
73,423.34
267
1,026.09
443.60
582.49
72,840.85
268
1,026.09
440.08
586.01
72,254.84
269
1,026.09
436.54
589.55
71,665.29
270
1,026.09
432.98
593.11
71,072.18
271
1,026.09
429.39
596.70
70,475.48
272
1,026.09
425.79
600.30
69,875.18
273
1,026.09
422.16
603.93
69,271.26
274
1,026.09
418.51
607.58
68,663.68
275
1,026.09
414.84
611.25
68,052.43
276
1,026.09
411.15
614.94
67,437.49
277
1,026.09
407.43
618.66
66,818.84
278
1,026.09
403.70
622.39
66,196.44
279
1,026.09
399.94
626.15
65,570.29
280
1,026.09
396.15
629.94
64,940.36
281
1,026.09
392.35
633.74
64,306.61
282
1,026.09
388.52
637.57
63,669.04
283
1,026.09
384.67
641.42
63,027.62
284
1,026.09
380.79
645.30
62,382.32
285
1,026.09
376.89
649.20
61,733.12
286
1,026.09
372.97
653.12
61,080.01
287
1,026.09
369.03
657.06
60,422.94
288
1,026.09
365.06
661.03
59,761.91
289
1,026.09
361.06
665.03
59,096.88
290
1,026.09
357.04
669.05
58,427.83
291
1,026.09
353.00
673.09
57,754.74
292
1,026.09
348.93
677.16
57,077.59
293
1,026.09
344.84
681.25
56,396.34
294
1,026.09
340.73
685.36
55,710.98
295
1,026.09
336.59
689.50
55,021.48
296
1,026.09
332.42
693.67
54,327.81
297
1,026.09
328.23
697.86
53,629.95
298
1,026.09
324.01
702.08
52,927.87
299
1,026.09
319.77
706.32
52,221.55
300
1,026.09
315.51
710.58
51,510.97
301
1,026.09
311.21
714.88
50,796.09
302
1,026.09
306.89
719.20
50,076.90
303
1,026.09
302.55
723.54
49,353.35
304
1,026.09
298.18
727.91
48,625.44
305
1,026.09
293.78
732.31
47,893.13
306
1,026.09
289.35
736.74
47,156.39
307
1,026.09
284.90
741.19
46,415.21
308
1,026.09
280.43
745.66
45,669.54
309
1,026.09
275.92
750.17
44,919.37
310
1,026.09
271.39
754.70
44,164.67
311
1,026.09
266.83
759.26
43,405.41
312
1,026.09
262.24
763.85
42,641.56
313
1,026.09
257.63
768.46
41,873.09
314
1,026.09
252.98
773.11
41,099.99
315
1,026.09
248.31
777.78
40,322.21
316
1,026.09
243.61
782.48
39,539.73
317
1,026.09
238.89
787.20
38,752.53
318
1,026.09
234.13
791.96
37,960.57
319
1,026.09
229.35
796.74
37,163.82
320
1,026.09
224.53
801.56
36,362.27
321
1,026.09
219.69
806.40
35,555.86
322
1,026.09
214.82
811.27
34,744.59
323
1,026.09
209.92
816.17
33,928.42
324
1,026.09
204.98
821.11
33,107.31
325
1,026.09
200.02
826.07
32,281.24
326
1,026.09
195.03
831.06
31,450.19
327
1,026.09
190.01
836.08
30,614.11
328
1,026.09
184.96
841.13
29,772.98
329
1,026.09
179.88
846.21
28,926.77
330
1,026.09
174.77
851.32
28,075.44
331
1,026.09
169.62
856.47
27,218.97
332
1,026.09
164.45
861.64
26,357.33
333
1,026.09
159.24
866.85
25,490.49
334
1,026.09
154.01
872.08
24,618.40
335
1,026.09
148.74
877.35
23,741.05
336
1,026.09
143.44
882.65
22,858.39
337
1,026.09
138.10
887.99
21,970.40
338
1,026.09
132.74
893.35
21,077.05
339
1,026.09
127.34
898.75
20,178.30
340
1,026.09
121.91
904.18
19,274.12
341
1,026.09
116.45
909.64
18,364.48
342
1,026.09
110.95
915.14
17,449.34
343
1,026.09
105.42
920.67
16,528.68
344
1,026.09
99.86
926.23
15,602.45
345
1,026.09
94.26
931.83
14,670.62
346
1,026.09
88.64
937.45
13,733.17
347
1,026.09
82.97
943.12
12,790.05
348
1,026.09
77.27
948.82
11,841.23
349
1,026.09
71.54
954.55
10,886.68
350
1,026.09
65.77
960.32
9,926.37
351
1,026.09
59.97
966.12
8,960.25
352
1,026.09
54.13
971.96
7,988.29
353
1,026.09
48.26
977.83
7,010.47
354
1,026.09
42.35
983.74
6,026.73
355
1,026.09
36.41
989.68
5,037.05
356
1,026.09
30.43
995.66
4,041.39
357
1,026.09
24.42
1,001.67
3,039.72
358
1,026.09
18.36
1,007.73
2,032.00
359
1,026.09
12.28
1,013.81
1,018.18
360
1,024.33
6.15
1,018.18
0.00
Totals
369,390.64
218,976.64
150,414.00

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