Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,038.02  
 

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
1,038.02
919.32
118.70
152,044.30
2
1,038.02
918.60
119.42
151,924.88
3
1,038.02
917.88
120.14
151,804.74
4
1,038.02
917.15
120.87
151,683.87
5
1,038.02
916.42
121.60
151,562.28
6
1,038.02
915.69
122.33
151,439.94
7
1,038.02
914.95
123.07
151,316.87
8
1,038.02
914.21
123.81
151,193.06
9
1,038.02
913.46
124.56
151,068.50
10
1,038.02
912.71
125.31
150,943.18
11
1,038.02
911.95
126.07
150,817.11
12
1,038.02
911.19
126.83
150,690.28
13
1,038.02
910.42
127.60
150,562.68
14
1,038.02
909.65
128.37
150,434.31
15
1,038.02
908.87
129.15
150,305.16
16
1,038.02
908.09
129.93
150,175.24
17
1,038.02
907.31
130.71
150,044.53
18
1,038.02
906.52
131.50
149,913.02
19
1,038.02
905.72
132.30
149,780.73
20
1,038.02
904.93
133.09
149,647.63
21
1,038.02
904.12
133.90
149,513.74
22
1,038.02
903.31
134.71
149,379.03
23
1,038.02
902.50
135.52
149,243.51
24
1,038.02
901.68
136.34
149,107.16
25
1,038.02
900.86
137.16
148,970.00
26
1,038.02
900.03
137.99
148,832.01
27
1,038.02
899.19
138.83
148,693.18
28
1,038.02
898.35
139.67
148,553.52
29
1,038.02
897.51
140.51
148,413.01
30
1,038.02
896.66
141.36
148,271.65
31
1,038.02
895.81
142.21
148,129.44
32
1,038.02
894.95
143.07
147,986.37
33
1,038.02
894.08
143.94
147,842.43
34
1,038.02
893.21
144.81
147,697.62
35
1,038.02
892.34
145.68
147,551.94
36
1,038.02
891.46
146.56
147,405.38
37
1,038.02
890.57
147.45
147,257.94
38
1,038.02
889.68
148.34
147,109.60
39
1,038.02
888.79
149.23
146,960.37
40
1,038.02
887.89
150.13
146,810.23
41
1,038.02
886.98
151.04
146,659.19
42
1,038.02
886.07
151.95
146,507.24
43
1,038.02
885.15
152.87
146,354.37
44
1,038.02
884.22
153.80
146,200.57
45
1,038.02
883.30
154.72
146,045.85
46
1,038.02
882.36
155.66
145,890.19
47
1,038.02
881.42
156.60
145,733.59
48
1,038.02
880.47
157.55
145,576.04
49
1,038.02
879.52
158.50
145,417.54
50
1,038.02
878.56
159.46
145,258.09
51
1,038.02
877.60
160.42
145,097.67
52
1,038.02
876.63
161.39
144,936.28
53
1,038.02
875.66
162.36
144,773.92
54
1,038.02
874.68
163.34
144,610.57
55
1,038.02
873.69
164.33
144,446.24
56
1,038.02
872.70
165.32
144,280.92
57
1,038.02
871.70
166.32
144,114.59
58
1,038.02
870.69
167.33
143,947.27
59
1,038.02
869.68
168.34
143,778.93
60
1,038.02
868.66
169.36
143,609.57
61
1,038.02
867.64
170.38
143,439.19
62
1,038.02
866.61
171.41
143,267.78
63
1,038.02
865.58
172.44
143,095.34
64
1,038.02
864.53
173.49
142,921.85
65
1,038.02
863.49
174.53
142,747.32
66
1,038.02
862.43
175.59
142,571.73
67
1,038.02
861.37
176.65
142,395.08
68
1,038.02
860.30
177.72
142,217.37
69
1,038.02
859.23
178.79
142,038.58
70
1,038.02
858.15
179.87
141,858.71
71
1,038.02
857.06
180.96
141,677.75
72
1,038.02
855.97
182.05
141,495.70
73
1,038.02
854.87
183.15
141,312.55
74
1,038.02
853.76
184.26
141,128.29
75
1,038.02
852.65
185.37
140,942.92
76
1,038.02
851.53
186.49
140,756.43
77
1,038.02
850.40
187.62
140,568.82
78
1,038.02
849.27
188.75
140,380.07
79
1,038.02
848.13
189.89
140,190.18
80
1,038.02
846.98
191.04
139,999.14
81
1,038.02
845.83
192.19
139,806.95
82
1,038.02
844.67
193.35
139,613.59
83
1,038.02
843.50
194.52
139,419.07
84
1,038.02
842.32
195.70
139,223.38
85
1,038.02
841.14
196.88
139,026.50
86
1,038.02
839.95
198.07
138,828.43
87
1,038.02
838.76
199.26
138,629.16
88
1,038.02
837.55
200.47
138,428.69
89
1,038.02
836.34
201.68
138,227.01
90
1,038.02
835.12
202.90
138,024.12
91
1,038.02
833.90
204.12
137,819.99
92
1,038.02
832.66
205.36
137,614.63
93
1,038.02
831.42
206.60
137,408.04
94
1,038.02
830.17
207.85
137,200.19
95
1,038.02
828.92
209.10
136,991.09
96
1,038.02
827.65
210.37
136,780.72
97
1,038.02
826.38
211.64
136,569.09
98
1,038.02
825.10
212.92
136,356.17
99
1,038.02
823.82
214.20
136,141.97
100
1,038.02
822.52
215.50
135,926.47
101
1,038.02
821.22
216.80
135,709.68
102
1,038.02
819.91
218.11
135,491.57
103
1,038.02
818.59
219.43
135,272.14
104
1,038.02
817.27
220.75
135,051.39
105
1,038.02
815.94
222.08
134,829.31
106
1,038.02
814.59
223.43
134,605.88
107
1,038.02
813.24
224.78
134,381.11
108
1,038.02
811.89
226.13
134,154.97
109
1,038.02
810.52
227.50
133,927.47
110
1,038.02
809.15
228.87
133,698.60
111
1,038.02
807.76
230.26
133,468.34
112
1,038.02
806.37
231.65
133,236.69
113
1,038.02
804.97
233.05
133,003.64
114
1,038.02
803.56
234.46
132,769.19
115
1,038.02
802.15
235.87
132,533.31
116
1,038.02
800.72
237.30
132,296.01
117
1,038.02
799.29
238.73
132,057.28
118
1,038.02
797.85
240.17
131,817.11
119
1,038.02
796.40
241.62
131,575.48
120
1,038.02
794.94
243.08
131,332.40
121
1,038.02
793.47
244.55
131,087.85
122
1,038.02
791.99
246.03
130,841.81
123
1,038.02
790.50
247.52
130,594.30
124
1,038.02
789.01
249.01
130,345.28
125
1,038.02
787.50
250.52
130,094.77
126
1,038.02
785.99
252.03
129,842.74
127
1,038.02
784.47
253.55
129,589.18
128
1,038.02
782.93
255.09
129,334.10
129
1,038.02
781.39
256.63
129,077.47
130
1,038.02
779.84
258.18
128,819.29
131
1,038.02
778.28
259.74
128,559.56
132
1,038.02
776.71
261.31
128,298.25
133
1,038.02
775.14
262.88
128,035.37
134
1,038.02
773.55
264.47
127,770.89
135
1,038.02
771.95
266.07
127,504.82
136
1,038.02
770.34
267.68
127,237.14
137
1,038.02
768.72
269.30
126,967.85
138
1,038.02
767.10
270.92
126,696.93
139
1,038.02
765.46
272.56
126,424.37
140
1,038.02
763.81
274.21
126,150.16
141
1,038.02
762.16
275.86
125,874.30
142
1,038.02
760.49
277.53
125,596.77
143
1,038.02
758.81
279.21
125,317.56
144
1,038.02
757.13
280.89
125,036.67
145
1,038.02
755.43
282.59
124,754.08
146
1,038.02
753.72
284.30
124,469.78
147
1,038.02
752.00
286.02
124,183.77
148
1,038.02
750.28
287.74
123,896.02
149
1,038.02
748.54
289.48
123,606.54
150
1,038.02
746.79
291.23
123,315.31
151
1,038.02
745.03
292.99
123,022.32
152
1,038.02
743.26
294.76
122,727.56
153
1,038.02
741.48
296.54
122,431.02
154
1,038.02
739.69
298.33
122,132.69
155
1,038.02
737.88
300.14
121,832.55
156
1,038.02
736.07
301.95
121,530.60
157
1,038.02
734.25
303.77
121,226.83
158
1,038.02
732.41
305.61
120,921.22
159
1,038.02
730.57
307.45
120,613.77
160
1,038.02
728.71
309.31
120,304.46
161
1,038.02
726.84
311.18
119,993.28
162
1,038.02
724.96
313.06
119,680.22
163
1,038.02
723.07
314.95
119,365.27
164
1,038.02
721.17
316.85
119,048.41
165
1,038.02
719.25
318.77
118,729.64
166
1,038.02
717.32
320.70
118,408.95
167
1,038.02
715.39
322.63
118,086.31
168
1,038.02
713.44
324.58
117,761.73
169
1,038.02
711.48
326.54
117,435.19
170
1,038.02
709.50
328.52
117,106.67
171
1,038.02
707.52
330.50
116,776.17
172
1,038.02
705.52
332.50
116,443.68
173
1,038.02
703.51
334.51
116,109.17
174
1,038.02
701.49
336.53
115,772.64
175
1,038.02
699.46
338.56
115,434.08
176
1,038.02
697.41
340.61
115,093.48
177
1,038.02
695.36
342.66
114,750.81
178
1,038.02
693.29
344.73
114,406.08
179
1,038.02
691.20
346.82
114,059.26
180
1,038.02
689.11
348.91
113,710.35
181
1,038.02
687.00
351.02
113,359.33
182
1,038.02
684.88
353.14
113,006.19
183
1,038.02
682.75
355.27
112,650.92
184
1,038.02
680.60
357.42
112,293.49
185
1,038.02
678.44
359.58
111,933.91
186
1,038.02
676.27
361.75
111,572.16
187
1,038.02
674.08
363.94
111,208.22
188
1,038.02
671.88
366.14
110,842.09
189
1,038.02
669.67
368.35
110,473.74
190
1,038.02
667.45
370.57
110,103.16
191
1,038.02
665.21
372.81
109,730.35
192
1,038.02
662.95
375.07
109,355.28
193
1,038.02
660.69
377.33
108,977.95
194
1,038.02
658.41
379.61
108,598.34
195
1,038.02
656.11
381.91
108,216.44
196
1,038.02
653.81
384.21
107,832.22
197
1,038.02
651.49
386.53
107,445.69
198
1,038.02
649.15
388.87
107,056.82
199
1,038.02
646.80
391.22
106,665.60
200
1,038.02
644.44
393.58
106,272.02
201
1,038.02
642.06
395.96
105,876.06
202
1,038.02
639.67
398.35
105,477.71
203
1,038.02
637.26
400.76
105,076.95
204
1,038.02
634.84
403.18
104,673.77
205
1,038.02
632.40
405.62
104,268.15
206
1,038.02
629.95
408.07
103,860.09
207
1,038.02
627.49
410.53
103,449.55
208
1,038.02
625.01
413.01
103,036.54
209
1,038.02
622.51
415.51
102,621.03
210
1,038.02
620.00
418.02
102,203.02
211
1,038.02
617.48
420.54
101,782.47
212
1,038.02
614.94
423.08
101,359.39
213
1,038.02
612.38
425.64
100,933.75
214
1,038.02
609.81
428.21
100,505.54
215
1,038.02
607.22
430.80
100,074.74
216
1,038.02
604.62
433.40
99,641.34
217
1,038.02
602.00
436.02
99,205.32
218
1,038.02
599.37
438.65
98,766.66
219
1,038.02
596.72
441.30
98,325.36
220
1,038.02
594.05
443.97
97,881.39
221
1,038.02
591.37
446.65
97,434.73
222
1,038.02
588.67
449.35
96,985.38
223
1,038.02
585.95
452.07
96,533.31
224
1,038.02
583.22
454.80
96,078.52
225
1,038.02
580.47
457.55
95,620.97
226
1,038.02
577.71
460.31
95,160.66
227
1,038.02
574.93
463.09
94,697.57
228
1,038.02
572.13
465.89
94,231.68
229
1,038.02
569.32
468.70
93,762.98
230
1,038.02
566.48
471.54
93,291.44
231
1,038.02
563.64
474.38
92,817.06
232
1,038.02
560.77
477.25
92,339.81
233
1,038.02
557.89
480.13
91,859.67
234
1,038.02
554.99
483.03
91,376.64
235
1,038.02
552.07
485.95
90,890.69
236
1,038.02
549.13
488.89
90,401.80
237
1,038.02
546.18
491.84
89,909.95
238
1,038.02
543.21
494.81
89,415.14
239
1,038.02
540.22
497.80
88,917.34
240
1,038.02
537.21
500.81
88,416.53
241
1,038.02
534.18
503.84
87,912.69
242
1,038.02
531.14
506.88
87,405.81
243
1,038.02
528.08
509.94
86,895.86
244
1,038.02
525.00
513.02
86,382.84
245
1,038.02
521.90
516.12
85,866.72
246
1,038.02
518.78
519.24
85,347.48
247
1,038.02
515.64
522.38
84,825.10
248
1,038.02
512.48
525.54
84,299.56
249
1,038.02
509.31
528.71
83,770.85
250
1,038.02
506.12
531.90
83,238.95
251
1,038.02
502.90
535.12
82,703.83
252
1,038.02
499.67
538.35
82,165.48
253
1,038.02
496.42
541.60
81,623.87
254
1,038.02
493.14
544.88
81,079.00
255
1,038.02
489.85
548.17
80,530.83
256
1,038.02
486.54
551.48
79,979.35
257
1,038.02
483.21
554.81
79,424.54
258
1,038.02
479.86
558.16
78,866.38
259
1,038.02
476.48
561.54
78,304.84
260
1,038.02
473.09
564.93
77,739.91
261
1,038.02
469.68
568.34
77,171.57
262
1,038.02
466.24
571.78
76,599.80
263
1,038.02
462.79
575.23
76,024.57
264
1,038.02
459.32
578.70
75,445.86
265
1,038.02
455.82
582.20
74,863.66
266
1,038.02
452.30
585.72
74,277.94
267
1,038.02
448.76
589.26
73,688.68
268
1,038.02
445.20
592.82
73,095.87
269
1,038.02
441.62
596.40
72,499.47
270
1,038.02
438.02
600.00
71,899.46
271
1,038.02
434.39
603.63
71,295.84
272
1,038.02
430.75
607.27
70,688.56
273
1,038.02
427.08
610.94
70,077.62
274
1,038.02
423.39
614.63
69,462.99
275
1,038.02
419.67
618.35
68,844.64
276
1,038.02
415.94
622.08
68,222.55
277
1,038.02
412.18
625.84
67,596.71
278
1,038.02
408.40
629.62
66,967.09
279
1,038.02
404.59
633.43
66,333.66
280
1,038.02
400.77
637.25
65,696.41
281
1,038.02
396.92
641.10
65,055.30
282
1,038.02
393.04
644.98
64,410.33
283
1,038.02
389.15
648.87
63,761.45
284
1,038.02
385.23
652.79
63,108.66
285
1,038.02
381.28
656.74
62,451.92
286
1,038.02
377.31
660.71
61,791.21
287
1,038.02
373.32
664.70
61,126.51
288
1,038.02
369.31
668.71
60,457.80
289
1,038.02
365.27
672.75
59,785.05
290
1,038.02
361.20
676.82
59,108.23
291
1,038.02
357.11
680.91
58,427.32
292
1,038.02
353.00
685.02
57,742.30
293
1,038.02
348.86
689.16
57,053.14
294
1,038.02
344.70
693.32
56,359.81
295
1,038.02
340.51
697.51
55,662.30
296
1,038.02
336.29
701.73
54,960.57
297
1,038.02
332.05
705.97
54,254.61
298
1,038.02
327.79
710.23
53,544.38
299
1,038.02
323.50
714.52
52,829.85
300
1,038.02
319.18
718.84
52,111.01
301
1,038.02
314.84
723.18
51,387.83
302
1,038.02
310.47
727.55
50,660.28
303
1,038.02
306.07
731.95
49,928.33
304
1,038.02
301.65
736.37
49,191.96
305
1,038.02
297.20
740.82
48,451.14
306
1,038.02
292.73
745.29
47,705.85
307
1,038.02
288.22
749.80
46,956.05
308
1,038.02
283.69
754.33
46,201.72
309
1,038.02
279.14
758.88
45,442.84
310
1,038.02
274.55
763.47
44,679.37
311
1,038.02
269.94
768.08
43,911.29
312
1,038.02
265.30
772.72
43,138.57
313
1,038.02
260.63
777.39
42,361.17
314
1,038.02
255.93
782.09
41,579.09
315
1,038.02
251.21
786.81
40,792.27
316
1,038.02
246.45
791.57
40,000.71
317
1,038.02
241.67
796.35
39,204.36
318
1,038.02
236.86
801.16
38,403.20
319
1,038.02
232.02
806.00
37,597.20
320
1,038.02
227.15
810.87
36,786.33
321
1,038.02
222.25
815.77
35,970.56
322
1,038.02
217.32
820.70
35,149.86
323
1,038.02
212.36
825.66
34,324.20
324
1,038.02
207.38
830.64
33,493.56
325
1,038.02
202.36
835.66
32,657.89
326
1,038.02
197.31
840.71
31,817.18
327
1,038.02
192.23
845.79
30,971.39
328
1,038.02
187.12
850.90
30,120.49
329
1,038.02
181.98
856.04
29,264.45
330
1,038.02
176.81
861.21
28,403.23
331
1,038.02
171.60
866.42
27,536.82
332
1,038.02
166.37
871.65
26,665.17
333
1,038.02
161.10
876.92
25,788.25
334
1,038.02
155.80
882.22
24,906.03
335
1,038.02
150.47
887.55
24,018.49
336
1,038.02
145.11
892.91
23,125.58
337
1,038.02
139.72
898.30
22,227.27
338
1,038.02
134.29
903.73
21,323.54
339
1,038.02
128.83
909.19
20,414.35
340
1,038.02
123.34
914.68
19,499.67
341
1,038.02
117.81
920.21
18,579.46
342
1,038.02
112.25
925.77
17,653.69
343
1,038.02
106.66
931.36
16,722.33
344
1,038.02
101.03
936.99
15,785.34
345
1,038.02
95.37
942.65
14,842.69
346
1,038.02
89.67
948.35
13,894.34
347
1,038.02
83.95
954.07
12,940.27
348
1,038.02
78.18
959.84
11,980.43
349
1,038.02
72.38
965.64
11,014.79
350
1,038.02
66.55
971.47
10,043.32
351
1,038.02
60.68
977.34
9,065.98
352
1,038.02
54.77
983.25
8,082.73
353
1,038.02
48.83
989.19
7,093.55
354
1,038.02
42.86
995.16
6,098.38
355
1,038.02
36.84
1,001.18
5,097.21
356
1,038.02
30.80
1,007.22
4,089.98
357
1,038.02
24.71
1,013.31
3,076.67
358
1,038.02
18.59
1,019.43
2,057.24
359
1,038.02
12.43
1,025.59
1,031.65
360
1,037.88
6.23
1,031.65
0.00
Totals
373,687.06
221,524.06
152,163.00

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