Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,151.51  
 

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
1,151.51
1,057.34
94.17
151,405.83
2
1,151.51
1,056.69
94.82
151,311.01
3
1,151.51
1,056.02
95.49
151,215.53
4
1,151.51
1,055.36
96.15
151,119.37
5
1,151.51
1,054.69
96.82
151,022.55
6
1,151.51
1,054.01
97.50
150,925.05
7
1,151.51
1,053.33
98.18
150,826.87
8
1,151.51
1,052.65
98.86
150,728.01
9
1,151.51
1,051.96
99.55
150,628.46
10
1,151.51
1,051.26
100.25
150,528.21
11
1,151.51
1,050.56
100.95
150,427.26
12
1,151.51
1,049.86
101.65
150,325.60
13
1,151.51
1,049.15
102.36
150,223.24
14
1,151.51
1,048.43
103.08
150,120.17
15
1,151.51
1,047.71
103.80
150,016.37
16
1,151.51
1,046.99
104.52
149,911.85
17
1,151.51
1,046.26
105.25
149,806.60
18
1,151.51
1,045.53
105.98
149,700.61
19
1,151.51
1,044.79
106.72
149,593.89
20
1,151.51
1,044.04
107.47
149,486.42
21
1,151.51
1,043.29
108.22
149,378.20
22
1,151.51
1,042.54
108.97
149,269.23
23
1,151.51
1,041.77
109.74
149,159.49
24
1,151.51
1,041.01
110.50
149,048.99
25
1,151.51
1,040.24
111.27
148,937.72
26
1,151.51
1,039.46
112.05
148,825.67
27
1,151.51
1,038.68
112.83
148,712.84
28
1,151.51
1,037.89
113.62
148,599.22
29
1,151.51
1,037.10
114.41
148,484.81
30
1,151.51
1,036.30
115.21
148,369.60
31
1,151.51
1,035.50
116.01
148,253.58
32
1,151.51
1,034.69
116.82
148,136.76
33
1,151.51
1,033.87
117.64
148,019.12
34
1,151.51
1,033.05
118.46
147,900.66
35
1,151.51
1,032.22
119.29
147,781.37
36
1,151.51
1,031.39
120.12
147,661.26
37
1,151.51
1,030.55
120.96
147,540.30
38
1,151.51
1,029.71
121.80
147,418.50
39
1,151.51
1,028.86
122.65
147,295.84
40
1,151.51
1,028.00
123.51
147,172.34
41
1,151.51
1,027.14
124.37
147,047.97
42
1,151.51
1,026.27
125.24
146,922.73
43
1,151.51
1,025.40
126.11
146,796.62
44
1,151.51
1,024.52
126.99
146,669.63
45
1,151.51
1,023.63
127.88
146,541.75
46
1,151.51
1,022.74
128.77
146,412.98
47
1,151.51
1,021.84
129.67
146,283.31
48
1,151.51
1,020.94
130.57
146,152.73
49
1,151.51
1,020.02
131.49
146,021.25
50
1,151.51
1,019.11
132.40
145,888.84
51
1,151.51
1,018.18
133.33
145,755.52
52
1,151.51
1,017.25
134.26
145,621.26
53
1,151.51
1,016.32
135.19
145,486.06
54
1,151.51
1,015.37
136.14
145,349.92
55
1,151.51
1,014.42
137.09
145,212.84
56
1,151.51
1,013.46
138.05
145,074.79
57
1,151.51
1,012.50
139.01
144,935.78
58
1,151.51
1,011.53
139.98
144,795.80
59
1,151.51
1,010.55
140.96
144,654.85
60
1,151.51
1,009.57
141.94
144,512.91
61
1,151.51
1,008.58
142.93
144,369.98
62
1,151.51
1,007.58
143.93
144,226.05
63
1,151.51
1,006.58
144.93
144,081.12
64
1,151.51
1,005.57
145.94
143,935.17
65
1,151.51
1,004.55
146.96
143,788.21
66
1,151.51
1,003.52
147.99
143,640.22
67
1,151.51
1,002.49
149.02
143,491.20
68
1,151.51
1,001.45
150.06
143,341.14
69
1,151.51
1,000.40
151.11
143,190.03
70
1,151.51
999.35
152.16
143,037.87
71
1,151.51
998.29
153.22
142,884.64
72
1,151.51
997.22
154.29
142,730.35
73
1,151.51
996.14
155.37
142,574.98
74
1,151.51
995.05
156.46
142,418.52
75
1,151.51
993.96
157.55
142,260.98
76
1,151.51
992.86
158.65
142,102.33
77
1,151.51
991.76
159.75
141,942.58
78
1,151.51
990.64
160.87
141,781.71
79
1,151.51
989.52
161.99
141,619.71
80
1,151.51
988.39
163.12
141,456.59
81
1,151.51
987.25
164.26
141,292.33
82
1,151.51
986.10
165.41
141,126.92
83
1,151.51
984.95
166.56
140,960.36
84
1,151.51
983.79
167.72
140,792.64
85
1,151.51
982.62
168.89
140,623.74
86
1,151.51
981.44
170.07
140,453.67
87
1,151.51
980.25
171.26
140,282.41
88
1,151.51
979.05
172.46
140,109.95
89
1,151.51
977.85
173.66
139,936.29
90
1,151.51
976.64
174.87
139,761.42
91
1,151.51
975.42
176.09
139,585.33
92
1,151.51
974.19
177.32
139,408.01
93
1,151.51
972.95
178.56
139,229.45
94
1,151.51
971.71
179.80
139,049.65
95
1,151.51
970.45
181.06
138,868.59
96
1,151.51
969.19
182.32
138,686.27
97
1,151.51
967.91
183.60
138,502.67
98
1,151.51
966.63
184.88
138,317.79
99
1,151.51
965.34
186.17
138,131.63
100
1,151.51
964.04
187.47
137,944.16
101
1,151.51
962.74
188.77
137,755.39
102
1,151.51
961.42
190.09
137,565.29
103
1,151.51
960.09
191.42
137,373.87
104
1,151.51
958.76
192.75
137,181.12
105
1,151.51
957.41
194.10
136,987.02
106
1,151.51
956.06
195.45
136,791.56
107
1,151.51
954.69
196.82
136,594.75
108
1,151.51
953.32
198.19
136,396.55
109
1,151.51
951.93
199.58
136,196.98
110
1,151.51
950.54
200.97
135,996.01
111
1,151.51
949.14
202.37
135,793.64
112
1,151.51
947.73
203.78
135,589.85
113
1,151.51
946.30
205.21
135,384.65
114
1,151.51
944.87
206.64
135,178.01
115
1,151.51
943.43
208.08
134,969.93
116
1,151.51
941.98
209.53
134,760.40
117
1,151.51
940.52
210.99
134,549.40
118
1,151.51
939.04
212.47
134,336.94
119
1,151.51
937.56
213.95
134,122.99
120
1,151.51
936.07
215.44
133,907.54
121
1,151.51
934.56
216.95
133,690.60
122
1,151.51
933.05
218.46
133,472.13
123
1,151.51
931.52
219.99
133,252.15
124
1,151.51
929.99
221.52
133,030.63
125
1,151.51
928.44
223.07
132,807.56
126
1,151.51
926.89
224.62
132,582.94
127
1,151.51
925.32
226.19
132,356.74
128
1,151.51
923.74
227.77
132,128.97
129
1,151.51
922.15
229.36
131,899.61
130
1,151.51
920.55
230.96
131,668.65
131
1,151.51
918.94
232.57
131,436.08
132
1,151.51
917.31
234.20
131,201.89
133
1,151.51
915.68
235.83
130,966.06
134
1,151.51
914.03
237.48
130,728.58
135
1,151.51
912.38
239.13
130,489.45
136
1,151.51
910.71
240.80
130,248.64
137
1,151.51
909.03
242.48
130,006.16
138
1,151.51
907.33
244.18
129,761.99
139
1,151.51
905.63
245.88
129,516.11
140
1,151.51
903.91
247.60
129,268.51
141
1,151.51
902.19
249.32
129,019.19
142
1,151.51
900.45
251.06
128,768.12
143
1,151.51
898.69
252.82
128,515.31
144
1,151.51
896.93
254.58
128,260.73
145
1,151.51
895.15
256.36
128,004.37
146
1,151.51
893.36
258.15
127,746.22
147
1,151.51
891.56
259.95
127,486.28
148
1,151.51
889.75
261.76
127,224.51
149
1,151.51
887.92
263.59
126,960.93
150
1,151.51
886.08
265.43
126,695.50
151
1,151.51
884.23
267.28
126,428.22
152
1,151.51
882.36
269.15
126,159.07
153
1,151.51
880.49
271.02
125,888.04
154
1,151.51
878.59
272.92
125,615.13
155
1,151.51
876.69
274.82
125,340.31
156
1,151.51
874.77
276.74
125,063.57
157
1,151.51
872.84
278.67
124,784.90
158
1,151.51
870.89
280.62
124,504.28
159
1,151.51
868.94
282.57
124,221.71
160
1,151.51
866.96
284.55
123,937.16
161
1,151.51
864.98
286.53
123,650.63
162
1,151.51
862.98
288.53
123,362.10
163
1,151.51
860.96
290.55
123,071.55
164
1,151.51
858.94
292.57
122,778.98
165
1,151.51
856.89
294.62
122,484.37
166
1,151.51
854.84
296.67
122,187.69
167
1,151.51
852.77
298.74
121,888.95
168
1,151.51
850.68
300.83
121,588.13
169
1,151.51
848.58
302.93
121,285.20
170
1,151.51
846.47
305.04
120,980.16
171
1,151.51
844.34
307.17
120,672.99
172
1,151.51
842.20
309.31
120,363.68
173
1,151.51
840.04
311.47
120,052.20
174
1,151.51
837.86
313.65
119,738.56
175
1,151.51
835.68
315.83
119,422.72
176
1,151.51
833.47
318.04
119,104.69
177
1,151.51
831.25
320.26
118,784.43
178
1,151.51
829.02
322.49
118,461.93
179
1,151.51
826.77
324.74
118,137.19
180
1,151.51
824.50
327.01
117,810.18
181
1,151.51
822.22
329.29
117,480.88
182
1,151.51
819.92
331.59
117,149.29
183
1,151.51
817.60
333.91
116,815.39
184
1,151.51
815.27
336.24
116,479.15
185
1,151.51
812.93
338.58
116,140.57
186
1,151.51
810.56
340.95
115,799.62
187
1,151.51
808.18
343.33
115,456.30
188
1,151.51
805.79
345.72
115,110.58
189
1,151.51
803.38
348.13
114,762.44
190
1,151.51
800.95
350.56
114,411.88
191
1,151.51
798.50
353.01
114,058.87
192
1,151.51
796.04
355.47
113,703.39
193
1,151.51
793.55
357.96
113,345.44
194
1,151.51
791.06
360.45
112,984.99
195
1,151.51
788.54
362.97
112,622.02
196
1,151.51
786.01
365.50
112,256.52
197
1,151.51
783.46
368.05
111,888.46
198
1,151.51
780.89
370.62
111,517.84
199
1,151.51
778.30
373.21
111,144.63
200
1,151.51
775.70
375.81
110,768.82
201
1,151.51
773.07
378.44
110,390.38
202
1,151.51
770.43
381.08
110,009.31
203
1,151.51
767.77
383.74
109,625.57
204
1,151.51
765.10
386.41
109,239.15
205
1,151.51
762.40
389.11
108,850.04
206
1,151.51
759.68
391.83
108,458.22
207
1,151.51
756.95
394.56
108,063.65
208
1,151.51
754.19
397.32
107,666.34
209
1,151.51
751.42
400.09
107,266.25
210
1,151.51
748.63
402.88
106,863.37
211
1,151.51
745.82
405.69
106,457.68
212
1,151.51
742.99
408.52
106,049.15
213
1,151.51
740.13
411.38
105,637.78
214
1,151.51
737.26
414.25
105,223.53
215
1,151.51
734.37
417.14
104,806.39
216
1,151.51
731.46
420.05
104,386.34
217
1,151.51
728.53
422.98
103,963.36
218
1,151.51
725.58
425.93
103,537.43
219
1,151.51
722.60
428.91
103,108.53
220
1,151.51
719.61
431.90
102,676.63
221
1,151.51
716.60
434.91
102,241.71
222
1,151.51
713.56
437.95
101,803.77
223
1,151.51
710.51
441.00
101,362.76
224
1,151.51
707.43
444.08
100,918.68
225
1,151.51
704.33
447.18
100,471.50
226
1,151.51
701.21
450.30
100,021.19
227
1,151.51
698.06
453.45
99,567.75
228
1,151.51
694.90
456.61
99,111.14
229
1,151.51
691.71
459.80
98,651.34
230
1,151.51
688.50
463.01
98,188.34
231
1,151.51
685.27
466.24
97,722.10
232
1,151.51
682.02
469.49
97,252.61
233
1,151.51
678.74
472.77
96,779.84
234
1,151.51
675.44
476.07
96,303.77
235
1,151.51
672.12
479.39
95,824.38
236
1,151.51
668.77
482.74
95,341.65
237
1,151.51
665.41
486.10
94,855.54
238
1,151.51
662.01
489.50
94,366.05
239
1,151.51
658.60
492.91
93,873.13
240
1,151.51
655.16
496.35
93,376.78
241
1,151.51
651.69
499.82
92,876.96
242
1,151.51
648.20
503.31
92,373.65
243
1,151.51
644.69
506.82
91,866.84
244
1,151.51
641.15
510.36
91,356.48
245
1,151.51
637.59
513.92
90,842.56
246
1,151.51
634.01
517.50
90,325.06
247
1,151.51
630.39
521.12
89,803.94
248
1,151.51
626.76
524.75
89,279.19
249
1,151.51
623.09
528.42
88,750.77
250
1,151.51
619.41
532.10
88,218.67
251
1,151.51
615.69
535.82
87,682.85
252
1,151.51
611.95
539.56
87,143.29
253
1,151.51
608.19
543.32
86,599.97
254
1,151.51
604.40
547.11
86,052.86
255
1,151.51
600.58
550.93
85,501.92
256
1,151.51
596.73
554.78
84,947.15
257
1,151.51
592.86
558.65
84,388.50
258
1,151.51
588.96
562.55
83,825.95
259
1,151.51
585.04
566.47
83,259.47
260
1,151.51
581.08
570.43
82,689.04
261
1,151.51
577.10
574.41
82,114.64
262
1,151.51
573.09
578.42
81,536.22
263
1,151.51
569.05
582.46
80,953.76
264
1,151.51
564.99
586.52
80,367.24
265
1,151.51
560.90
590.61
79,776.63
266
1,151.51
556.77
594.74
79,181.89
267
1,151.51
552.62
598.89
78,583.01
268
1,151.51
548.44
603.07
77,979.94
269
1,151.51
544.23
607.28
77,372.67
270
1,151.51
540.00
611.51
76,761.15
271
1,151.51
535.73
615.78
76,145.37
272
1,151.51
531.43
620.08
75,525.29
273
1,151.51
527.10
624.41
74,900.89
274
1,151.51
522.75
628.76
74,272.12
275
1,151.51
518.36
633.15
73,638.97
276
1,151.51
513.94
637.57
73,001.40
277
1,151.51
509.49
642.02
72,359.38
278
1,151.51
505.01
646.50
71,712.87
279
1,151.51
500.50
651.01
71,061.86
280
1,151.51
495.95
655.56
70,406.30
281
1,151.51
491.38
660.13
69,746.17
282
1,151.51
486.77
664.74
69,081.43
283
1,151.51
482.13
669.38
68,412.05
284
1,151.51
477.46
674.05
67,738.00
285
1,151.51
472.75
678.76
67,059.25
286
1,151.51
468.02
683.49
66,375.75
287
1,151.51
463.25
688.26
65,687.49
288
1,151.51
458.44
693.07
64,994.42
289
1,151.51
453.61
697.90
64,296.52
290
1,151.51
448.74
702.77
63,593.75
291
1,151.51
443.83
707.68
62,886.07
292
1,151.51
438.89
712.62
62,173.45
293
1,151.51
433.92
717.59
61,455.86
294
1,151.51
428.91
722.60
60,733.26
295
1,151.51
423.87
727.64
60,005.62
296
1,151.51
418.79
732.72
59,272.90
297
1,151.51
413.68
737.83
58,535.06
298
1,151.51
408.53
742.98
57,792.08
299
1,151.51
403.34
748.17
57,043.91
300
1,151.51
398.12
753.39
56,290.52
301
1,151.51
392.86
758.65
55,531.87
302
1,151.51
387.57
763.94
54,767.93
303
1,151.51
382.23
769.28
53,998.65
304
1,151.51
376.87
774.64
53,224.01
305
1,151.51
371.46
780.05
52,443.95
306
1,151.51
366.02
785.49
51,658.46
307
1,151.51
360.53
790.98
50,867.48
308
1,151.51
355.01
796.50
50,070.99
309
1,151.51
349.45
802.06
49,268.93
310
1,151.51
343.86
807.65
48,461.28
311
1,151.51
338.22
813.29
47,647.98
312
1,151.51
332.54
818.97
46,829.02
313
1,151.51
326.83
824.68
46,004.34
314
1,151.51
321.07
830.44
45,173.90
315
1,151.51
315.28
836.23
44,337.66
316
1,151.51
309.44
842.07
43,495.59
317
1,151.51
303.56
847.95
42,647.65
318
1,151.51
297.65
853.86
41,793.78
319
1,151.51
291.69
859.82
40,933.96
320
1,151.51
285.68
865.83
40,068.13
321
1,151.51
279.64
871.87
39,196.26
322
1,151.51
273.56
877.95
38,318.31
323
1,151.51
267.43
884.08
37,434.23
324
1,151.51
261.26
890.25
36,543.98
325
1,151.51
255.05
896.46
35,647.52
326
1,151.51
248.79
902.72
34,744.80
327
1,151.51
242.49
909.02
33,835.78
328
1,151.51
236.15
915.36
32,920.41
329
1,151.51
229.76
921.75
31,998.66
330
1,151.51
223.32
928.19
31,070.47
331
1,151.51
216.85
934.66
30,135.81
332
1,151.51
210.32
941.19
29,194.62
333
1,151.51
203.75
947.76
28,246.87
334
1,151.51
197.14
954.37
27,292.50
335
1,151.51
190.48
961.03
26,331.47
336
1,151.51
183.77
967.74
25,363.73
337
1,151.51
177.02
974.49
24,389.23
338
1,151.51
170.22
981.29
23,407.94
339
1,151.51
163.37
988.14
22,419.80
340
1,151.51
156.47
995.04
21,424.76
341
1,151.51
149.53
1,001.98
20,422.78
342
1,151.51
142.53
1,008.98
19,413.80
343
1,151.51
135.49
1,016.02
18,397.78
344
1,151.51
128.40
1,023.11
17,374.67
345
1,151.51
121.26
1,030.25
16,344.43
346
1,151.51
114.07
1,037.44
15,306.99
347
1,151.51
106.83
1,044.68
14,262.31
348
1,151.51
99.54
1,051.97
13,210.34
349
1,151.51
92.20
1,059.31
12,151.02
350
1,151.51
84.80
1,066.71
11,084.32
351
1,151.51
77.36
1,074.15
10,010.17
352
1,151.51
69.86
1,081.65
8,928.52
353
1,151.51
62.31
1,089.20
7,839.32
354
1,151.51
54.71
1,096.80
6,742.52
355
1,151.51
47.06
1,104.45
5,638.07
356
1,151.51
39.35
1,112.16
4,525.91
357
1,151.51
31.59
1,119.92
3,405.99
358
1,151.51
23.77
1,127.74
2,278.25
359
1,151.51
15.90
1,135.61
1,142.64
360
1,150.61
7.97
1,142.64
0.00
Totals
414,542.70
263,042.70
151,500.00

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