Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,033.50  
 

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
1,033.50
915.31
118.19
151,381.81
2
1,033.50
914.60
118.90
151,262.91
3
1,033.50
913.88
119.62
151,143.29
4
1,033.50
913.16
120.34
151,022.95
5
1,033.50
912.43
121.07
150,901.88
6
1,033.50
911.70
121.80
150,780.08
7
1,033.50
910.96
122.54
150,657.54
8
1,033.50
910.22
123.28
150,534.26
9
1,033.50
909.48
124.02
150,410.24
10
1,033.50
908.73
124.77
150,285.47
11
1,033.50
907.97
125.53
150,159.94
12
1,033.50
907.22
126.28
150,033.66
13
1,033.50
906.45
127.05
149,906.61
14
1,033.50
905.69
127.81
149,778.80
15
1,033.50
904.91
128.59
149,650.21
16
1,033.50
904.14
129.36
149,520.85
17
1,033.50
903.36
130.14
149,390.71
18
1,033.50
902.57
130.93
149,259.77
19
1,033.50
901.78
131.72
149,128.05
20
1,033.50
900.98
132.52
148,995.53
21
1,033.50
900.18
133.32
148,862.22
22
1,033.50
899.38
134.12
148,728.09
23
1,033.50
898.57
134.93
148,593.16
24
1,033.50
897.75
135.75
148,457.41
25
1,033.50
896.93
136.57
148,320.84
26
1,033.50
896.11
137.39
148,183.44
27
1,033.50
895.27
138.23
148,045.22
28
1,033.50
894.44
139.06
147,906.16
29
1,033.50
893.60
139.90
147,766.26
30
1,033.50
892.75
140.75
147,625.51
31
1,033.50
891.90
141.60
147,483.92
32
1,033.50
891.05
142.45
147,341.46
33
1,033.50
890.19
143.31
147,198.15
34
1,033.50
889.32
144.18
147,053.97
35
1,033.50
888.45
145.05
146,908.93
36
1,033.50
887.57
145.93
146,763.00
37
1,033.50
886.69
146.81
146,616.19
38
1,033.50
885.81
147.69
146,468.50
39
1,033.50
884.91
148.59
146,319.91
40
1,033.50
884.02
149.48
146,170.43
41
1,033.50
883.11
150.39
146,020.04
42
1,033.50
882.20
151.30
145,868.75
43
1,033.50
881.29
152.21
145,716.54
44
1,033.50
880.37
153.13
145,563.41
45
1,033.50
879.45
154.05
145,409.35
46
1,033.50
878.51
154.99
145,254.37
47
1,033.50
877.58
155.92
145,098.45
48
1,033.50
876.64
156.86
144,941.58
49
1,033.50
875.69
157.81
144,783.77
50
1,033.50
874.74
158.76
144,625.01
51
1,033.50
873.78
159.72
144,465.28
52
1,033.50
872.81
160.69
144,304.59
53
1,033.50
871.84
161.66
144,142.93
54
1,033.50
870.86
162.64
143,980.30
55
1,033.50
869.88
163.62
143,816.68
56
1,033.50
868.89
164.61
143,652.07
57
1,033.50
867.90
165.60
143,486.47
58
1,033.50
866.90
166.60
143,319.87
59
1,033.50
865.89
167.61
143,152.26
60
1,033.50
864.88
168.62
142,983.64
61
1,033.50
863.86
169.64
142,814.00
62
1,033.50
862.83
170.67
142,643.33
63
1,033.50
861.80
171.70
142,471.63
64
1,033.50
860.77
172.73
142,298.90
65
1,033.50
859.72
173.78
142,125.12
66
1,033.50
858.67
174.83
141,950.29
67
1,033.50
857.62
175.88
141,774.41
68
1,033.50
856.55
176.95
141,597.46
69
1,033.50
855.48
178.02
141,419.45
70
1,033.50
854.41
179.09
141,240.36
71
1,033.50
853.33
180.17
141,060.19
72
1,033.50
852.24
181.26
140,878.92
73
1,033.50
851.14
182.36
140,696.57
74
1,033.50
850.04
183.46
140,513.11
75
1,033.50
848.93
184.57
140,328.54
76
1,033.50
847.82
185.68
140,142.86
77
1,033.50
846.70
186.80
139,956.06
78
1,033.50
845.57
187.93
139,768.13
79
1,033.50
844.43
189.07
139,579.06
80
1,033.50
843.29
190.21
139,388.85
81
1,033.50
842.14
191.36
139,197.49
82
1,033.50
840.98
192.52
139,004.97
83
1,033.50
839.82
193.68
138,811.30
84
1,033.50
838.65
194.85
138,616.45
85
1,033.50
837.47
196.03
138,420.42
86
1,033.50
836.29
197.21
138,223.21
87
1,033.50
835.10
198.40
138,024.81
88
1,033.50
833.90
199.60
137,825.21
89
1,033.50
832.69
200.81
137,624.40
90
1,033.50
831.48
202.02
137,422.38
91
1,033.50
830.26
203.24
137,219.15
92
1,033.50
829.03
204.47
137,014.68
93
1,033.50
827.80
205.70
136,808.97
94
1,033.50
826.55
206.95
136,602.03
95
1,033.50
825.30
208.20
136,393.83
96
1,033.50
824.05
209.45
136,184.38
97
1,033.50
822.78
210.72
135,973.66
98
1,033.50
821.51
211.99
135,761.67
99
1,033.50
820.23
213.27
135,548.39
100
1,033.50
818.94
214.56
135,333.83
101
1,033.50
817.64
215.86
135,117.97
102
1,033.50
816.34
217.16
134,900.81
103
1,033.50
815.03
218.47
134,682.34
104
1,033.50
813.71
219.79
134,462.54
105
1,033.50
812.38
221.12
134,241.42
106
1,033.50
811.04
222.46
134,018.96
107
1,033.50
809.70
223.80
133,795.16
108
1,033.50
808.35
225.15
133,570.01
109
1,033.50
806.99
226.51
133,343.49
110
1,033.50
805.62
227.88
133,115.61
111
1,033.50
804.24
229.26
132,886.35
112
1,033.50
802.86
230.64
132,655.70
113
1,033.50
801.46
232.04
132,423.67
114
1,033.50
800.06
233.44
132,190.23
115
1,033.50
798.65
234.85
131,955.37
116
1,033.50
797.23
236.27
131,719.10
117
1,033.50
795.80
237.70
131,481.41
118
1,033.50
794.37
239.13
131,242.27
119
1,033.50
792.92
240.58
131,001.70
120
1,033.50
791.47
242.03
130,759.67
121
1,033.50
790.01
243.49
130,516.17
122
1,033.50
788.54
244.96
130,271.21
123
1,033.50
787.06
246.44
130,024.76
124
1,033.50
785.57
247.93
129,776.83
125
1,033.50
784.07
249.43
129,527.40
126
1,033.50
782.56
250.94
129,276.46
127
1,033.50
781.05
252.45
129,024.00
128
1,033.50
779.52
253.98
128,770.02
129
1,033.50
777.99
255.51
128,514.51
130
1,033.50
776.44
257.06
128,257.45
131
1,033.50
774.89
258.61
127,998.84
132
1,033.50
773.33
260.17
127,738.67
133
1,033.50
771.75
261.75
127,476.92
134
1,033.50
770.17
263.33
127,213.59
135
1,033.50
768.58
264.92
126,948.68
136
1,033.50
766.98
266.52
126,682.16
137
1,033.50
765.37
268.13
126,414.03
138
1,033.50
763.75
269.75
126,144.28
139
1,033.50
762.12
271.38
125,872.90
140
1,033.50
760.48
273.02
125,599.88
141
1,033.50
758.83
274.67
125,325.22
142
1,033.50
757.17
276.33
125,048.89
143
1,033.50
755.50
278.00
124,770.89
144
1,033.50
753.82
279.68
124,491.22
145
1,033.50
752.13
281.37
124,209.85
146
1,033.50
750.43
283.07
123,926.79
147
1,033.50
748.72
284.78
123,642.01
148
1,033.50
747.00
286.50
123,355.51
149
1,033.50
745.27
288.23
123,067.29
150
1,033.50
743.53
289.97
122,777.32
151
1,033.50
741.78
291.72
122,485.60
152
1,033.50
740.02
293.48
122,192.12
153
1,033.50
738.24
295.26
121,896.86
154
1,033.50
736.46
297.04
121,599.82
155
1,033.50
734.67
298.83
121,300.99
156
1,033.50
732.86
300.64
121,000.35
157
1,033.50
731.04
302.46
120,697.89
158
1,033.50
729.22
304.28
120,393.61
159
1,033.50
727.38
306.12
120,087.48
160
1,033.50
725.53
307.97
119,779.51
161
1,033.50
723.67
309.83
119,469.68
162
1,033.50
721.80
311.70
119,157.98
163
1,033.50
719.91
313.59
118,844.39
164
1,033.50
718.02
315.48
118,528.91
165
1,033.50
716.11
317.39
118,211.52
166
1,033.50
714.19
319.31
117,892.21
167
1,033.50
712.27
321.23
117,570.98
168
1,033.50
710.32
323.18
117,247.80
169
1,033.50
708.37
325.13
116,922.68
170
1,033.50
706.41
327.09
116,595.58
171
1,033.50
704.43
329.07
116,266.52
172
1,033.50
702.44
331.06
115,935.46
173
1,033.50
700.44
333.06
115,602.40
174
1,033.50
698.43
335.07
115,267.33
175
1,033.50
696.41
337.09
114,930.24
176
1,033.50
694.37
339.13
114,591.11
177
1,033.50
692.32
341.18
114,249.93
178
1,033.50
690.26
343.24
113,906.69
179
1,033.50
688.19
345.31
113,561.38
180
1,033.50
686.10
347.40
113,213.98
181
1,033.50
684.00
349.50
112,864.48
182
1,033.50
681.89
351.61
112,512.87
183
1,033.50
679.77
353.73
112,159.13
184
1,033.50
677.63
355.87
111,803.26
185
1,033.50
675.48
358.02
111,445.24
186
1,033.50
673.31
360.19
111,085.06
187
1,033.50
671.14
362.36
110,722.69
188
1,033.50
668.95
364.55
110,358.14
189
1,033.50
666.75
366.75
109,991.39
190
1,033.50
664.53
368.97
109,622.42
191
1,033.50
662.30
371.20
109,251.22
192
1,033.50
660.06
373.44
108,877.78
193
1,033.50
657.80
375.70
108,502.09
194
1,033.50
655.53
377.97
108,124.12
195
1,033.50
653.25
380.25
107,743.87
196
1,033.50
650.95
382.55
107,361.32
197
1,033.50
648.64
384.86
106,976.46
198
1,033.50
646.32
387.18
106,589.28
199
1,033.50
643.98
389.52
106,199.76
200
1,033.50
641.62
391.88
105,807.88
201
1,033.50
639.26
394.24
105,413.64
202
1,033.50
636.87
396.63
105,017.01
203
1,033.50
634.48
399.02
104,617.99
204
1,033.50
632.07
401.43
104,216.56
205
1,033.50
629.64
403.86
103,812.70
206
1,033.50
627.20
406.30
103,406.40
207
1,033.50
624.75
408.75
102,997.65
208
1,033.50
622.28
411.22
102,586.42
209
1,033.50
619.79
413.71
102,172.72
210
1,033.50
617.29
416.21
101,756.51
211
1,033.50
614.78
418.72
101,337.79
212
1,033.50
612.25
421.25
100,916.54
213
1,033.50
609.70
423.80
100,492.74
214
1,033.50
607.14
426.36
100,066.39
215
1,033.50
604.57
428.93
99,637.45
216
1,033.50
601.98
431.52
99,205.93
217
1,033.50
599.37
434.13
98,771.80
218
1,033.50
596.75
436.75
98,335.05
219
1,033.50
594.11
439.39
97,895.65
220
1,033.50
591.45
442.05
97,453.61
221
1,033.50
588.78
444.72
97,008.89
222
1,033.50
586.10
447.40
96,561.48
223
1,033.50
583.39
450.11
96,111.38
224
1,033.50
580.67
452.83
95,658.55
225
1,033.50
577.94
455.56
95,202.99
226
1,033.50
575.18
458.32
94,744.67
227
1,033.50
572.42
461.08
94,283.59
228
1,033.50
569.63
463.87
93,819.72
229
1,033.50
566.83
466.67
93,353.04
230
1,033.50
564.01
469.49
92,883.55
231
1,033.50
561.17
472.33
92,411.22
232
1,033.50
558.32
475.18
91,936.04
233
1,033.50
555.45
478.05
91,457.99
234
1,033.50
552.56
480.94
90,977.05
235
1,033.50
549.65
483.85
90,493.20
236
1,033.50
546.73
486.77
90,006.43
237
1,033.50
543.79
489.71
89,516.72
238
1,033.50
540.83
492.67
89,024.05
239
1,033.50
537.85
495.65
88,528.40
240
1,033.50
534.86
498.64
88,029.76
241
1,033.50
531.85
501.65
87,528.11
242
1,033.50
528.82
504.68
87,023.42
243
1,033.50
525.77
507.73
86,515.69
244
1,033.50
522.70
510.80
86,004.89
245
1,033.50
519.61
513.89
85,491.00
246
1,033.50
516.51
516.99
84,974.01
247
1,033.50
513.38
520.12
84,453.89
248
1,033.50
510.24
523.26
83,930.64
249
1,033.50
507.08
526.42
83,404.22
250
1,033.50
503.90
529.60
82,874.62
251
1,033.50
500.70
532.80
82,341.82
252
1,033.50
497.48
536.02
81,805.80
253
1,033.50
494.24
539.26
81,266.54
254
1,033.50
490.99
542.51
80,724.03
255
1,033.50
487.71
545.79
80,178.24
256
1,033.50
484.41
549.09
79,629.15
257
1,033.50
481.09
552.41
79,076.74
258
1,033.50
477.76
555.74
78,520.99
259
1,033.50
474.40
559.10
77,961.89
260
1,033.50
471.02
562.48
77,399.41
261
1,033.50
467.62
565.88
76,833.53
262
1,033.50
464.20
569.30
76,264.24
263
1,033.50
460.76
572.74
75,691.50
264
1,033.50
457.30
576.20
75,115.30
265
1,033.50
453.82
579.68
74,535.62
266
1,033.50
450.32
583.18
73,952.44
267
1,033.50
446.80
586.70
73,365.74
268
1,033.50
443.25
590.25
72,775.49
269
1,033.50
439.69
593.81
72,181.68
270
1,033.50
436.10
597.40
71,584.27
271
1,033.50
432.49
601.01
70,983.26
272
1,033.50
428.86
604.64
70,378.62
273
1,033.50
425.20
608.30
69,770.32
274
1,033.50
421.53
611.97
69,158.35
275
1,033.50
417.83
615.67
68,542.68
276
1,033.50
414.11
619.39
67,923.30
277
1,033.50
410.37
623.13
67,300.17
278
1,033.50
406.61
626.89
66,673.27
279
1,033.50
402.82
630.68
66,042.59
280
1,033.50
399.01
634.49
65,408.10
281
1,033.50
395.17
638.33
64,769.77
282
1,033.50
391.32
642.18
64,127.59
283
1,033.50
387.44
646.06
63,481.52
284
1,033.50
383.53
649.97
62,831.56
285
1,033.50
379.61
653.89
62,177.67
286
1,033.50
375.66
657.84
61,519.82
287
1,033.50
371.68
661.82
60,858.01
288
1,033.50
367.68
665.82
60,192.19
289
1,033.50
363.66
669.84
59,522.35
290
1,033.50
359.61
673.89
58,848.46
291
1,033.50
355.54
677.96
58,170.51
292
1,033.50
351.45
682.05
57,488.45
293
1,033.50
347.33
686.17
56,802.28
294
1,033.50
343.18
690.32
56,111.96
295
1,033.50
339.01
694.49
55,417.47
296
1,033.50
334.81
698.69
54,718.78
297
1,033.50
330.59
702.91
54,015.88
298
1,033.50
326.35
707.15
53,308.72
299
1,033.50
322.07
711.43
52,597.30
300
1,033.50
317.78
715.72
51,881.57
301
1,033.50
313.45
720.05
51,161.52
302
1,033.50
309.10
724.40
50,437.12
303
1,033.50
304.72
728.78
49,708.35
304
1,033.50
300.32
733.18
48,975.17
305
1,033.50
295.89
737.61
48,237.56
306
1,033.50
291.44
742.06
47,495.50
307
1,033.50
286.95
746.55
46,748.95
308
1,033.50
282.44
751.06
45,997.89
309
1,033.50
277.90
755.60
45,242.29
310
1,033.50
273.34
760.16
44,482.13
311
1,033.50
268.75
764.75
43,717.38
312
1,033.50
264.13
769.37
42,948.00
313
1,033.50
259.48
774.02
42,173.98
314
1,033.50
254.80
778.70
41,395.28
315
1,033.50
250.10
783.40
40,611.88
316
1,033.50
245.36
788.14
39,823.74
317
1,033.50
240.60
792.90
39,030.84
318
1,033.50
235.81
797.69
38,233.16
319
1,033.50
230.99
802.51
37,430.65
320
1,033.50
226.14
807.36
36,623.29
321
1,033.50
221.27
812.23
35,811.06
322
1,033.50
216.36
817.14
34,993.92
323
1,033.50
211.42
822.08
34,171.84
324
1,033.50
206.45
827.05
33,344.79
325
1,033.50
201.46
832.04
32,512.75
326
1,033.50
196.43
837.07
31,675.68
327
1,033.50
191.37
842.13
30,833.56
328
1,033.50
186.29
847.21
29,986.34
329
1,033.50
181.17
852.33
29,134.01
330
1,033.50
176.02
857.48
28,276.53
331
1,033.50
170.84
862.66
27,413.86
332
1,033.50
165.63
867.87
26,545.99
333
1,033.50
160.38
873.12
25,672.87
334
1,033.50
155.11
878.39
24,794.48
335
1,033.50
149.80
883.70
23,910.78
336
1,033.50
144.46
889.04
23,021.74
337
1,033.50
139.09
894.41
22,127.33
338
1,033.50
133.69
899.81
21,227.52
339
1,033.50
128.25
905.25
20,322.27
340
1,033.50
122.78
910.72
19,411.55
341
1,033.50
117.28
916.22
18,495.32
342
1,033.50
111.74
921.76
17,573.57
343
1,033.50
106.17
927.33
16,646.24
344
1,033.50
100.57
932.93
15,713.31
345
1,033.50
94.93
938.57
14,774.75
346
1,033.50
89.26
944.24
13,830.51
347
1,033.50
83.56
949.94
12,880.57
348
1,033.50
77.82
955.68
11,924.89
349
1,033.50
72.05
961.45
10,963.44
350
1,033.50
66.24
967.26
9,996.17
351
1,033.50
60.39
973.11
9,023.07
352
1,033.50
54.51
978.99
8,044.08
353
1,033.50
48.60
984.90
7,059.18
354
1,033.50
42.65
990.85
6,068.33
355
1,033.50
36.66
996.84
5,071.49
356
1,033.50
30.64
1,002.86
4,068.63
357
1,033.50
24.58
1,008.92
3,059.71
358
1,033.50
18.49
1,015.01
2,044.70
359
1,033.50
12.35
1,021.15
1,023.55
360
1,029.74
6.18
1,023.55
0.00
Totals
372,056.24
220,556.24
151,500.00

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