Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,012.34  
 

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
1,012.34
887.62
124.72
152,038.28
2
1,012.34
886.89
125.45
151,912.83
3
1,012.34
886.16
126.18
151,786.65
4
1,012.34
885.42
126.92
151,659.73
5
1,012.34
884.68
127.66
151,532.07
6
1,012.34
883.94
128.40
151,403.67
7
1,012.34
883.19
129.15
151,274.51
8
1,012.34
882.43
129.91
151,144.61
9
1,012.34
881.68
130.66
151,013.95
10
1,012.34
880.91
131.43
150,882.52
11
1,012.34
880.15
132.19
150,750.33
12
1,012.34
879.38
132.96
150,617.37
13
1,012.34
878.60
133.74
150,483.63
14
1,012.34
877.82
134.52
150,349.11
15
1,012.34
877.04
135.30
150,213.80
16
1,012.34
876.25
136.09
150,077.71
17
1,012.34
875.45
136.89
149,940.83
18
1,012.34
874.65
137.69
149,803.14
19
1,012.34
873.85
138.49
149,664.65
20
1,012.34
873.04
139.30
149,525.36
21
1,012.34
872.23
140.11
149,385.25
22
1,012.34
871.41
140.93
149,244.32
23
1,012.34
870.59
141.75
149,102.57
24
1,012.34
869.77
142.57
148,960.00
25
1,012.34
868.93
143.41
148,816.59
26
1,012.34
868.10
144.24
148,672.35
27
1,012.34
867.26
145.08
148,527.26
28
1,012.34
866.41
145.93
148,381.33
29
1,012.34
865.56
146.78
148,234.55
30
1,012.34
864.70
147.64
148,086.91
31
1,012.34
863.84
148.50
147,938.41
32
1,012.34
862.97
149.37
147,789.05
33
1,012.34
862.10
150.24
147,638.81
34
1,012.34
861.23
151.11
147,487.69
35
1,012.34
860.34
152.00
147,335.70
36
1,012.34
859.46
152.88
147,182.82
37
1,012.34
858.57
153.77
147,029.04
38
1,012.34
857.67
154.67
146,874.37
39
1,012.34
856.77
155.57
146,718.80
40
1,012.34
855.86
156.48
146,562.32
41
1,012.34
854.95
157.39
146,404.93
42
1,012.34
854.03
158.31
146,246.62
43
1,012.34
853.11
159.23
146,087.38
44
1,012.34
852.18
160.16
145,927.22
45
1,012.34
851.24
161.10
145,766.12
46
1,012.34
850.30
162.04
145,604.08
47
1,012.34
849.36
162.98
145,441.10
48
1,012.34
848.41
163.93
145,277.17
49
1,012.34
847.45
164.89
145,112.28
50
1,012.34
846.49
165.85
144,946.42
51
1,012.34
845.52
166.82
144,779.61
52
1,012.34
844.55
167.79
144,611.81
53
1,012.34
843.57
168.77
144,443.04
54
1,012.34
842.58
169.76
144,273.29
55
1,012.34
841.59
170.75
144,102.54
56
1,012.34
840.60
171.74
143,930.80
57
1,012.34
839.60
172.74
143,758.05
58
1,012.34
838.59
173.75
143,584.30
59
1,012.34
837.58
174.76
143,409.54
60
1,012.34
836.56
175.78
143,233.75
61
1,012.34
835.53
176.81
143,056.94
62
1,012.34
834.50
177.84
142,879.10
63
1,012.34
833.46
178.88
142,700.22
64
1,012.34
832.42
179.92
142,520.30
65
1,012.34
831.37
180.97
142,339.33
66
1,012.34
830.31
182.03
142,157.30
67
1,012.34
829.25
183.09
141,974.21
68
1,012.34
828.18
184.16
141,790.06
69
1,012.34
827.11
185.23
141,604.83
70
1,012.34
826.03
186.31
141,418.51
71
1,012.34
824.94
187.40
141,231.12
72
1,012.34
823.85
188.49
141,042.62
73
1,012.34
822.75
189.59
140,853.03
74
1,012.34
821.64
190.70
140,662.34
75
1,012.34
820.53
191.81
140,470.53
76
1,012.34
819.41
192.93
140,277.60
77
1,012.34
818.29
194.05
140,083.54
78
1,012.34
817.15
195.19
139,888.36
79
1,012.34
816.02
196.32
139,692.03
80
1,012.34
814.87
197.47
139,494.56
81
1,012.34
813.72
198.62
139,295.94
82
1,012.34
812.56
199.78
139,096.16
83
1,012.34
811.39
200.95
138,895.22
84
1,012.34
810.22
202.12
138,693.10
85
1,012.34
809.04
203.30
138,489.80
86
1,012.34
807.86
204.48
138,285.32
87
1,012.34
806.66
205.68
138,079.64
88
1,012.34
805.46
206.88
137,872.77
89
1,012.34
804.26
208.08
137,664.68
90
1,012.34
803.04
209.30
137,455.39
91
1,012.34
801.82
210.52
137,244.87
92
1,012.34
800.60
211.74
137,033.13
93
1,012.34
799.36
212.98
136,820.15
94
1,012.34
798.12
214.22
136,605.92
95
1,012.34
796.87
215.47
136,390.45
96
1,012.34
795.61
216.73
136,173.72
97
1,012.34
794.35
217.99
135,955.73
98
1,012.34
793.08
219.26
135,736.46
99
1,012.34
791.80
220.54
135,515.92
100
1,012.34
790.51
221.83
135,294.09
101
1,012.34
789.22
223.12
135,070.97
102
1,012.34
787.91
224.43
134,846.54
103
1,012.34
786.60
225.74
134,620.80
104
1,012.34
785.29
227.05
134,393.75
105
1,012.34
783.96
228.38
134,165.38
106
1,012.34
782.63
229.71
133,935.67
107
1,012.34
781.29
231.05
133,704.62
108
1,012.34
779.94
232.40
133,472.22
109
1,012.34
778.59
233.75
133,238.47
110
1,012.34
777.22
235.12
133,003.35
111
1,012.34
775.85
236.49
132,766.87
112
1,012.34
774.47
237.87
132,529.00
113
1,012.34
773.09
239.25
132,289.75
114
1,012.34
771.69
240.65
132,049.10
115
1,012.34
770.29
242.05
131,807.04
116
1,012.34
768.87
243.47
131,563.58
117
1,012.34
767.45
244.89
131,318.69
118
1,012.34
766.03
246.31
131,072.38
119
1,012.34
764.59
247.75
130,824.63
120
1,012.34
763.14
249.20
130,575.43
121
1,012.34
761.69
250.65
130,324.78
122
1,012.34
760.23
252.11
130,072.67
123
1,012.34
758.76
253.58
129,819.09
124
1,012.34
757.28
255.06
129,564.02
125
1,012.34
755.79
256.55
129,307.47
126
1,012.34
754.29
258.05
129,049.43
127
1,012.34
752.79
259.55
128,789.88
128
1,012.34
751.27
261.07
128,528.81
129
1,012.34
749.75
262.59
128,266.22
130
1,012.34
748.22
264.12
128,002.10
131
1,012.34
746.68
265.66
127,736.44
132
1,012.34
745.13
267.21
127,469.23
133
1,012.34
743.57
268.77
127,200.46
134
1,012.34
742.00
270.34
126,930.12
135
1,012.34
740.43
271.91
126,658.21
136
1,012.34
738.84
273.50
126,384.71
137
1,012.34
737.24
275.10
126,109.61
138
1,012.34
735.64
276.70
125,832.91
139
1,012.34
734.03
278.31
125,554.60
140
1,012.34
732.40
279.94
125,274.66
141
1,012.34
730.77
281.57
124,993.09
142
1,012.34
729.13
283.21
124,709.87
143
1,012.34
727.47
284.87
124,425.01
144
1,012.34
725.81
286.53
124,138.48
145
1,012.34
724.14
288.20
123,850.28
146
1,012.34
722.46
289.88
123,560.40
147
1,012.34
720.77
291.57
123,268.83
148
1,012.34
719.07
293.27
122,975.56
149
1,012.34
717.36
294.98
122,680.58
150
1,012.34
715.64
296.70
122,383.87
151
1,012.34
713.91
298.43
122,085.44
152
1,012.34
712.17
300.17
121,785.26
153
1,012.34
710.41
301.93
121,483.34
154
1,012.34
708.65
303.69
121,179.65
155
1,012.34
706.88
305.46
120,874.19
156
1,012.34
705.10
307.24
120,566.95
157
1,012.34
703.31
309.03
120,257.92
158
1,012.34
701.50
310.84
119,947.08
159
1,012.34
699.69
312.65
119,634.43
160
1,012.34
697.87
314.47
119,319.96
161
1,012.34
696.03
316.31
119,003.65
162
1,012.34
694.19
318.15
118,685.50
163
1,012.34
692.33
320.01
118,365.49
164
1,012.34
690.47
321.87
118,043.62
165
1,012.34
688.59
323.75
117,719.87
166
1,012.34
686.70
325.64
117,394.23
167
1,012.34
684.80
327.54
117,066.69
168
1,012.34
682.89
329.45
116,737.24
169
1,012.34
680.97
331.37
116,405.86
170
1,012.34
679.03
333.31
116,072.56
171
1,012.34
677.09
335.25
115,737.31
172
1,012.34
675.13
337.21
115,400.10
173
1,012.34
673.17
339.17
115,060.93
174
1,012.34
671.19
341.15
114,719.78
175
1,012.34
669.20
343.14
114,376.64
176
1,012.34
667.20
345.14
114,031.49
177
1,012.34
665.18
347.16
113,684.34
178
1,012.34
663.16
349.18
113,335.16
179
1,012.34
661.12
351.22
112,983.94
180
1,012.34
659.07
353.27
112,630.67
181
1,012.34
657.01
355.33
112,275.34
182
1,012.34
654.94
357.40
111,917.94
183
1,012.34
652.85
359.49
111,558.46
184
1,012.34
650.76
361.58
111,196.87
185
1,012.34
648.65
363.69
110,833.18
186
1,012.34
646.53
365.81
110,467.37
187
1,012.34
644.39
367.95
110,099.42
188
1,012.34
642.25
370.09
109,729.33
189
1,012.34
640.09
372.25
109,357.08
190
1,012.34
637.92
374.42
108,982.65
191
1,012.34
635.73
376.61
108,606.05
192
1,012.34
633.54
378.80
108,227.24
193
1,012.34
631.33
381.01
107,846.23
194
1,012.34
629.10
383.24
107,462.99
195
1,012.34
626.87
385.47
107,077.52
196
1,012.34
624.62
387.72
106,689.80
197
1,012.34
622.36
389.98
106,299.81
198
1,012.34
620.08
392.26
105,907.55
199
1,012.34
617.79
394.55
105,513.01
200
1,012.34
615.49
396.85
105,116.16
201
1,012.34
613.18
399.16
104,717.00
202
1,012.34
610.85
401.49
104,315.51
203
1,012.34
608.51
403.83
103,911.68
204
1,012.34
606.15
406.19
103,505.49
205
1,012.34
603.78
408.56
103,096.93
206
1,012.34
601.40
410.94
102,685.99
207
1,012.34
599.00
413.34
102,272.65
208
1,012.34
596.59
415.75
101,856.90
209
1,012.34
594.17
418.17
101,438.72
210
1,012.34
591.73
420.61
101,018.11
211
1,012.34
589.27
423.07
100,595.04
212
1,012.34
586.80
425.54
100,169.51
213
1,012.34
584.32
428.02
99,741.49
214
1,012.34
581.83
430.51
99,310.97
215
1,012.34
579.31
433.03
98,877.95
216
1,012.34
576.79
435.55
98,442.40
217
1,012.34
574.25
438.09
98,004.30
218
1,012.34
571.69
440.65
97,563.66
219
1,012.34
569.12
443.22
97,120.44
220
1,012.34
566.54
445.80
96,674.63
221
1,012.34
563.94
448.40
96,226.23
222
1,012.34
561.32
451.02
95,775.21
223
1,012.34
558.69
453.65
95,321.56
224
1,012.34
556.04
456.30
94,865.26
225
1,012.34
553.38
458.96
94,406.30
226
1,012.34
550.70
461.64
93,944.66
227
1,012.34
548.01
464.33
93,480.33
228
1,012.34
545.30
467.04
93,013.30
229
1,012.34
542.58
469.76
92,543.53
230
1,012.34
539.84
472.50
92,071.03
231
1,012.34
537.08
475.26
91,595.77
232
1,012.34
534.31
478.03
91,117.74
233
1,012.34
531.52
480.82
90,636.92
234
1,012.34
528.72
483.62
90,153.30
235
1,012.34
525.89
486.45
89,666.85
236
1,012.34
523.06
489.28
89,177.57
237
1,012.34
520.20
492.14
88,685.43
238
1,012.34
517.33
495.01
88,190.42
239
1,012.34
514.44
497.90
87,692.52
240
1,012.34
511.54
500.80
87,191.72
241
1,012.34
508.62
503.72
86,688.00
242
1,012.34
505.68
506.66
86,181.34
243
1,012.34
502.72
509.62
85,671.73
244
1,012.34
499.75
512.59
85,159.14
245
1,012.34
496.76
515.58
84,643.56
246
1,012.34
493.75
518.59
84,124.98
247
1,012.34
490.73
521.61
83,603.36
248
1,012.34
487.69
524.65
83,078.71
249
1,012.34
484.63
527.71
82,551.00
250
1,012.34
481.55
530.79
82,020.20
251
1,012.34
478.45
533.89
81,486.31
252
1,012.34
475.34
537.00
80,949.31
253
1,012.34
472.20
540.14
80,409.18
254
1,012.34
469.05
543.29
79,865.89
255
1,012.34
465.88
546.46
79,319.43
256
1,012.34
462.70
549.64
78,769.79
257
1,012.34
459.49
552.85
78,216.94
258
1,012.34
456.27
556.07
77,660.87
259
1,012.34
453.02
559.32
77,101.55
260
1,012.34
449.76
562.58
76,538.97
261
1,012.34
446.48
565.86
75,973.10
262
1,012.34
443.18
569.16
75,403.94
263
1,012.34
439.86
572.48
74,831.46
264
1,012.34
436.52
575.82
74,255.63
265
1,012.34
433.16
579.18
73,676.45
266
1,012.34
429.78
582.56
73,093.89
267
1,012.34
426.38
585.96
72,507.93
268
1,012.34
422.96
589.38
71,918.56
269
1,012.34
419.52
592.82
71,325.74
270
1,012.34
416.07
596.27
70,729.47
271
1,012.34
412.59
599.75
70,129.72
272
1,012.34
409.09
603.25
69,526.47
273
1,012.34
405.57
606.77
68,919.70
274
1,012.34
402.03
610.31
68,309.39
275
1,012.34
398.47
613.87
67,695.52
276
1,012.34
394.89
617.45
67,078.07
277
1,012.34
391.29
621.05
66,457.02
278
1,012.34
387.67
624.67
65,832.34
279
1,012.34
384.02
628.32
65,204.03
280
1,012.34
380.36
631.98
64,572.04
281
1,012.34
376.67
635.67
63,936.37
282
1,012.34
372.96
639.38
63,297.00
283
1,012.34
369.23
643.11
62,653.89
284
1,012.34
365.48
646.86
62,007.03
285
1,012.34
361.71
650.63
61,356.40
286
1,012.34
357.91
654.43
60,701.97
287
1,012.34
354.09
658.25
60,043.72
288
1,012.34
350.26
662.08
59,381.64
289
1,012.34
346.39
665.95
58,715.69
290
1,012.34
342.51
669.83
58,045.86
291
1,012.34
338.60
673.74
57,372.12
292
1,012.34
334.67
677.67
56,694.45
293
1,012.34
330.72
681.62
56,012.83
294
1,012.34
326.74
685.60
55,327.23
295
1,012.34
322.74
689.60
54,637.63
296
1,012.34
318.72
693.62
53,944.01
297
1,012.34
314.67
697.67
53,246.35
298
1,012.34
310.60
701.74
52,544.61
299
1,012.34
306.51
705.83
51,838.78
300
1,012.34
302.39
709.95
51,128.83
301
1,012.34
298.25
714.09
50,414.74
302
1,012.34
294.09
718.25
49,696.49
303
1,012.34
289.90
722.44
48,974.05
304
1,012.34
285.68
726.66
48,247.39
305
1,012.34
281.44
730.90
47,516.49
306
1,012.34
277.18
735.16
46,781.33
307
1,012.34
272.89
739.45
46,041.88
308
1,012.34
268.58
743.76
45,298.12
309
1,012.34
264.24
748.10
44,550.02
310
1,012.34
259.88
752.46
43,797.55
311
1,012.34
255.49
756.85
43,040.70
312
1,012.34
251.07
761.27
42,279.43
313
1,012.34
246.63
765.71
41,513.72
314
1,012.34
242.16
770.18
40,743.54
315
1,012.34
237.67
774.67
39,968.88
316
1,012.34
233.15
779.19
39,189.69
317
1,012.34
228.61
783.73
38,405.95
318
1,012.34
224.03
788.31
37,617.65
319
1,012.34
219.44
792.90
36,824.74
320
1,012.34
214.81
797.53
36,027.22
321
1,012.34
210.16
802.18
35,225.03
322
1,012.34
205.48
806.86
34,418.17
323
1,012.34
200.77
811.57
33,606.61
324
1,012.34
196.04
816.30
32,790.30
325
1,012.34
191.28
821.06
31,969.24
326
1,012.34
186.49
825.85
31,143.39
327
1,012.34
181.67
830.67
30,312.72
328
1,012.34
176.82
835.52
29,477.20
329
1,012.34
171.95
840.39
28,636.81
330
1,012.34
167.05
845.29
27,791.52
331
1,012.34
162.12
850.22
26,941.30
332
1,012.34
157.16
855.18
26,086.12
333
1,012.34
152.17
860.17
25,225.94
334
1,012.34
147.15
865.19
24,360.76
335
1,012.34
142.10
870.24
23,490.52
336
1,012.34
137.03
875.31
22,615.21
337
1,012.34
131.92
880.42
21,734.79
338
1,012.34
126.79
885.55
20,849.24
339
1,012.34
121.62
890.72
19,958.52
340
1,012.34
116.42
895.92
19,062.60
341
1,012.34
111.20
901.14
18,161.46
342
1,012.34
105.94
906.40
17,255.06
343
1,012.34
100.65
911.69
16,343.38
344
1,012.34
95.34
917.00
15,426.37
345
1,012.34
89.99
922.35
14,504.02
346
1,012.34
84.61
927.73
13,576.29
347
1,012.34
79.20
933.14
12,643.14
348
1,012.34
73.75
938.59
11,704.55
349
1,012.34
68.28
944.06
10,760.49
350
1,012.34
62.77
949.57
9,810.92
351
1,012.34
57.23
955.11
8,855.81
352
1,012.34
51.66
960.68
7,895.13
353
1,012.34
46.05
966.29
6,928.84
354
1,012.34
40.42
971.92
5,956.92
355
1,012.34
34.75
977.59
4,979.33
356
1,012.34
29.05
983.29
3,996.04
357
1,012.34
23.31
989.03
3,007.01
358
1,012.34
17.54
994.80
2,012.21
359
1,012.34
11.74
1,000.60
1,011.61
360
1,017.51
5.90
1,011.61
0.00
Totals
364,447.57
212,284.57
152,163.00

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