Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,001.32  
 

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
1,001.32
873.27
128.05
152,296.95
2
1,001.32
872.53
128.79
152,168.16
3
1,001.32
871.80
129.52
152,038.64
4
1,001.32
871.05
130.27
151,908.37
5
1,001.32
870.31
131.01
151,777.36
6
1,001.32
869.56
131.76
151,645.60
7
1,001.32
868.80
132.52
151,513.08
8
1,001.32
868.04
133.28
151,379.81
9
1,001.32
867.28
134.04
151,245.77
10
1,001.32
866.51
134.81
151,110.96
11
1,001.32
865.74
135.58
150,975.38
12
1,001.32
864.96
136.36
150,839.02
13
1,001.32
864.18
137.14
150,701.88
14
1,001.32
863.40
137.92
150,563.96
15
1,001.32
862.61
138.71
150,425.25
16
1,001.32
861.81
139.51
150,285.74
17
1,001.32
861.01
140.31
150,145.43
18
1,001.32
860.21
141.11
150,004.32
19
1,001.32
859.40
141.92
149,862.40
20
1,001.32
858.59
142.73
149,719.66
21
1,001.32
857.77
143.55
149,576.11
22
1,001.32
856.95
144.37
149,431.74
23
1,001.32
856.12
145.20
149,286.54
24
1,001.32
855.29
146.03
149,140.51
25
1,001.32
854.45
146.87
148,993.64
26
1,001.32
853.61
147.71
148,845.93
27
1,001.32
852.76
148.56
148,697.37
28
1,001.32
851.91
149.41
148,547.96
29
1,001.32
851.06
150.26
148,397.70
30
1,001.32
850.20
151.12
148,246.57
31
1,001.32
849.33
151.99
148,094.58
32
1,001.32
848.46
152.86
147,941.72
33
1,001.32
847.58
153.74
147,787.98
34
1,001.32
846.70
154.62
147,633.37
35
1,001.32
845.82
155.50
147,477.86
36
1,001.32
844.93
156.39
147,321.47
37
1,001.32
844.03
157.29
147,164.18
38
1,001.32
843.13
158.19
147,005.98
39
1,001.32
842.22
159.10
146,846.89
40
1,001.32
841.31
160.01
146,686.88
41
1,001.32
840.39
160.93
146,525.95
42
1,001.32
839.47
161.85
146,364.10
43
1,001.32
838.54
162.78
146,201.33
44
1,001.32
837.61
163.71
146,037.62
45
1,001.32
836.67
164.65
145,872.97
46
1,001.32
835.73
165.59
145,707.38
47
1,001.32
834.78
166.54
145,540.84
48
1,001.32
833.83
167.49
145,373.35
49
1,001.32
832.87
168.45
145,204.90
50
1,001.32
831.90
169.42
145,035.48
51
1,001.32
830.93
170.39
144,865.10
52
1,001.32
829.96
171.36
144,693.73
53
1,001.32
828.97
172.35
144,521.39
54
1,001.32
827.99
173.33
144,348.05
55
1,001.32
826.99
174.33
144,173.73
56
1,001.32
826.00
175.32
143,998.40
57
1,001.32
824.99
176.33
143,822.07
58
1,001.32
823.98
177.34
143,644.73
59
1,001.32
822.96
178.36
143,466.38
60
1,001.32
821.94
179.38
143,287.00
61
1,001.32
820.92
180.40
143,106.60
62
1,001.32
819.88
181.44
142,925.16
63
1,001.32
818.84
182.48
142,742.68
64
1,001.32
817.80
183.52
142,559.16
65
1,001.32
816.75
184.57
142,374.58
66
1,001.32
815.69
185.63
142,188.95
67
1,001.32
814.62
186.70
142,002.25
68
1,001.32
813.55
187.77
141,814.49
69
1,001.32
812.48
188.84
141,625.65
70
1,001.32
811.40
189.92
141,435.72
71
1,001.32
810.31
191.01
141,244.71
72
1,001.32
809.21
192.11
141,052.61
73
1,001.32
808.11
193.21
140,859.40
74
1,001.32
807.01
194.31
140,665.09
75
1,001.32
805.89
195.43
140,469.66
76
1,001.32
804.77
196.55
140,273.12
77
1,001.32
803.65
197.67
140,075.44
78
1,001.32
802.52
198.80
139,876.64
79
1,001.32
801.38
199.94
139,676.70
80
1,001.32
800.23
201.09
139,475.61
81
1,001.32
799.08
202.24
139,273.37
82
1,001.32
797.92
203.40
139,069.97
83
1,001.32
796.76
204.56
138,865.40
84
1,001.32
795.58
205.74
138,659.67
85
1,001.32
794.40
206.92
138,452.75
86
1,001.32
793.22
208.10
138,244.65
87
1,001.32
792.03
209.29
138,035.36
88
1,001.32
790.83
210.49
137,824.86
89
1,001.32
789.62
211.70
137,613.16
90
1,001.32
788.41
212.91
137,400.25
91
1,001.32
787.19
214.13
137,186.12
92
1,001.32
785.96
215.36
136,970.76
93
1,001.32
784.73
216.59
136,754.17
94
1,001.32
783.49
217.83
136,536.34
95
1,001.32
782.24
219.08
136,317.26
96
1,001.32
780.98
220.34
136,096.92
97
1,001.32
779.72
221.60
135,875.33
98
1,001.32
778.45
222.87
135,652.46
99
1,001.32
777.18
224.14
135,428.31
100
1,001.32
775.89
225.43
135,202.89
101
1,001.32
774.60
226.72
134,976.16
102
1,001.32
773.30
228.02
134,748.15
103
1,001.32
771.99
229.33
134,518.82
104
1,001.32
770.68
230.64
134,288.18
105
1,001.32
769.36
231.96
134,056.22
106
1,001.32
768.03
233.29
133,822.93
107
1,001.32
766.69
234.63
133,588.30
108
1,001.32
765.35
235.97
133,352.33
109
1,001.32
764.00
237.32
133,115.01
110
1,001.32
762.64
238.68
132,876.33
111
1,001.32
761.27
240.05
132,636.28
112
1,001.32
759.90
241.42
132,394.86
113
1,001.32
758.51
242.81
132,152.05
114
1,001.32
757.12
244.20
131,907.85
115
1,001.32
755.72
245.60
131,662.25
116
1,001.32
754.31
247.01
131,415.25
117
1,001.32
752.90
248.42
131,166.83
118
1,001.32
751.48
249.84
130,916.98
119
1,001.32
750.05
251.27
130,665.71
120
1,001.32
748.61
252.71
130,412.99
121
1,001.32
747.16
254.16
130,158.83
122
1,001.32
745.70
255.62
129,903.21
123
1,001.32
744.24
257.08
129,646.13
124
1,001.32
742.76
258.56
129,387.57
125
1,001.32
741.28
260.04
129,127.54
126
1,001.32
739.79
261.53
128,866.01
127
1,001.32
738.29
263.03
128,602.99
128
1,001.32
736.79
264.53
128,338.45
129
1,001.32
735.27
266.05
128,072.41
130
1,001.32
733.75
267.57
127,804.83
131
1,001.32
732.22
269.10
127,535.73
132
1,001.32
730.67
270.65
127,265.08
133
1,001.32
729.12
272.20
126,992.89
134
1,001.32
727.56
273.76
126,719.13
135
1,001.32
726.00
275.32
126,443.80
136
1,001.32
724.42
276.90
126,166.90
137
1,001.32
722.83
278.49
125,888.41
138
1,001.32
721.24
280.08
125,608.33
139
1,001.32
719.63
281.69
125,326.64
140
1,001.32
718.02
283.30
125,043.34
141
1,001.32
716.39
284.93
124,758.41
142
1,001.32
714.76
286.56
124,471.85
143
1,001.32
713.12
288.20
124,183.65
144
1,001.32
711.47
289.85
123,893.80
145
1,001.32
709.81
291.51
123,602.29
146
1,001.32
708.14
293.18
123,309.11
147
1,001.32
706.46
294.86
123,014.25
148
1,001.32
704.77
296.55
122,717.70
149
1,001.32
703.07
298.25
122,419.45
150
1,001.32
701.36
299.96
122,119.49
151
1,001.32
699.64
301.68
121,817.81
152
1,001.32
697.91
303.41
121,514.40
153
1,001.32
696.18
305.14
121,209.26
154
1,001.32
694.43
306.89
120,902.37
155
1,001.32
692.67
308.65
120,593.72
156
1,001.32
690.90
310.42
120,283.30
157
1,001.32
689.12
312.20
119,971.10
158
1,001.32
687.33
313.99
119,657.12
159
1,001.32
685.54
315.78
119,341.33
160
1,001.32
683.73
317.59
119,023.74
161
1,001.32
681.91
319.41
118,704.33
162
1,001.32
680.08
321.24
118,383.08
163
1,001.32
678.24
323.08
118,060.00
164
1,001.32
676.39
324.93
117,735.07
165
1,001.32
674.52
326.80
117,408.27
166
1,001.32
672.65
328.67
117,079.60
167
1,001.32
670.77
330.55
116,749.05
168
1,001.32
668.87
332.45
116,416.60
169
1,001.32
666.97
334.35
116,082.25
170
1,001.32
665.05
336.27
115,745.99
171
1,001.32
663.13
338.19
115,407.80
172
1,001.32
661.19
340.13
115,067.67
173
1,001.32
659.24
342.08
114,725.59
174
1,001.32
657.28
344.04
114,381.55
175
1,001.32
655.31
346.01
114,035.54
176
1,001.32
653.33
347.99
113,687.55
177
1,001.32
651.33
349.99
113,337.57
178
1,001.32
649.33
351.99
112,985.58
179
1,001.32
647.31
354.01
112,631.57
180
1,001.32
645.29
356.03
112,275.53
181
1,001.32
643.25
358.07
111,917.46
182
1,001.32
641.19
360.13
111,557.33
183
1,001.32
639.13
362.19
111,195.14
184
1,001.32
637.06
364.26
110,830.88
185
1,001.32
634.97
366.35
110,464.53
186
1,001.32
632.87
368.45
110,096.08
187
1,001.32
630.76
370.56
109,725.52
188
1,001.32
628.64
372.68
109,352.83
189
1,001.32
626.50
374.82
108,978.01
190
1,001.32
624.35
376.97
108,601.05
191
1,001.32
622.19
379.13
108,221.92
192
1,001.32
620.02
381.30
107,840.62
193
1,001.32
617.84
383.48
107,457.14
194
1,001.32
615.64
385.68
107,071.46
195
1,001.32
613.43
387.89
106,683.57
196
1,001.32
611.21
390.11
106,293.46
197
1,001.32
608.97
392.35
105,901.11
198
1,001.32
606.73
394.59
105,506.51
199
1,001.32
604.46
396.86
105,109.66
200
1,001.32
602.19
399.13
104,710.53
201
1,001.32
599.90
401.42
104,309.11
202
1,001.32
597.60
403.72
103,905.40
203
1,001.32
595.29
406.03
103,499.37
204
1,001.32
592.97
408.35
103,091.01
205
1,001.32
590.63
410.69
102,680.32
206
1,001.32
588.27
413.05
102,267.27
207
1,001.32
585.91
415.41
101,851.86
208
1,001.32
583.53
417.79
101,434.06
209
1,001.32
581.13
420.19
101,013.88
210
1,001.32
578.73
422.59
100,591.28
211
1,001.32
576.30
425.02
100,166.27
212
1,001.32
573.87
427.45
99,738.82
213
1,001.32
571.42
429.90
99,308.92
214
1,001.32
568.96
432.36
98,876.55
215
1,001.32
566.48
434.84
98,441.71
216
1,001.32
563.99
437.33
98,004.38
217
1,001.32
561.48
439.84
97,564.55
218
1,001.32
558.96
442.36
97,122.19
219
1,001.32
556.43
444.89
96,677.30
220
1,001.32
553.88
447.44
96,229.86
221
1,001.32
551.32
450.00
95,779.86
222
1,001.32
548.74
452.58
95,327.27
223
1,001.32
546.15
455.17
94,872.10
224
1,001.32
543.54
457.78
94,414.32
225
1,001.32
540.92
460.40
93,953.91
226
1,001.32
538.28
463.04
93,490.87
227
1,001.32
535.62
465.70
93,025.18
228
1,001.32
532.96
468.36
92,556.81
229
1,001.32
530.27
471.05
92,085.77
230
1,001.32
527.57
473.75
91,612.02
231
1,001.32
524.86
476.46
91,135.56
232
1,001.32
522.13
479.19
90,656.37
233
1,001.32
519.39
481.93
90,174.44
234
1,001.32
516.62
484.70
89,689.74
235
1,001.32
513.85
487.47
89,202.27
236
1,001.32
511.05
490.27
88,712.00
237
1,001.32
508.25
493.07
88,218.93
238
1,001.32
505.42
495.90
87,723.03
239
1,001.32
502.58
498.74
87,224.29
240
1,001.32
499.72
501.60
86,722.69
241
1,001.32
496.85
504.47
86,218.22
242
1,001.32
493.96
507.36
85,710.86
243
1,001.32
491.05
510.27
85,200.59
244
1,001.32
488.13
513.19
84,687.40
245
1,001.32
485.19
516.13
84,171.27
246
1,001.32
482.23
519.09
83,652.18
247
1,001.32
479.26
522.06
83,130.12
248
1,001.32
476.27
525.05
82,605.06
249
1,001.32
473.26
528.06
82,077.00
250
1,001.32
470.23
531.09
81,545.92
251
1,001.32
467.19
534.13
81,011.79
252
1,001.32
464.13
537.19
80,474.60
253
1,001.32
461.05
540.27
79,934.33
254
1,001.32
457.96
543.36
79,390.96
255
1,001.32
454.84
546.48
78,844.49
256
1,001.32
451.71
549.61
78,294.88
257
1,001.32
448.56
552.76
77,742.13
258
1,001.32
445.40
555.92
77,186.20
259
1,001.32
442.21
559.11
76,627.10
260
1,001.32
439.01
562.31
76,064.79
261
1,001.32
435.79
565.53
75,499.25
262
1,001.32
432.55
568.77
74,930.48
263
1,001.32
429.29
572.03
74,358.45
264
1,001.32
426.01
575.31
73,783.14
265
1,001.32
422.72
578.60
73,204.54
266
1,001.32
419.40
581.92
72,622.62
267
1,001.32
416.07
585.25
72,037.37
268
1,001.32
412.71
588.61
71,448.76
269
1,001.32
409.34
591.98
70,856.78
270
1,001.32
405.95
595.37
70,261.41
271
1,001.32
402.54
598.78
69,662.63
272
1,001.32
399.11
602.21
69,060.42
273
1,001.32
395.66
605.66
68,454.76
274
1,001.32
392.19
609.13
67,845.63
275
1,001.32
388.70
612.62
67,233.01
276
1,001.32
385.19
616.13
66,616.88
277
1,001.32
381.66
619.66
65,997.22
278
1,001.32
378.11
623.21
65,374.01
279
1,001.32
374.54
626.78
64,747.22
280
1,001.32
370.95
630.37
64,116.85
281
1,001.32
367.34
633.98
63,482.87
282
1,001.32
363.70
637.62
62,845.25
283
1,001.32
360.05
641.27
62,203.98
284
1,001.32
356.38
644.94
61,559.04
285
1,001.32
352.68
648.64
60,910.40
286
1,001.32
348.97
652.35
60,258.05
287
1,001.32
345.23
656.09
59,601.96
288
1,001.32
341.47
659.85
58,942.11
289
1,001.32
337.69
663.63
58,278.47
290
1,001.32
333.89
667.43
57,611.04
291
1,001.32
330.06
671.26
56,939.78
292
1,001.32
326.22
675.10
56,264.68
293
1,001.32
322.35
678.97
55,585.71
294
1,001.32
318.46
682.86
54,902.85
295
1,001.32
314.55
686.77
54,216.08
296
1,001.32
310.61
690.71
53,525.37
297
1,001.32
306.66
694.66
52,830.71
298
1,001.32
302.68
698.64
52,132.06
299
1,001.32
298.67
702.65
51,429.42
300
1,001.32
294.65
706.67
50,722.74
301
1,001.32
290.60
710.72
50,012.02
302
1,001.32
286.53
714.79
49,297.23
303
1,001.32
282.43
718.89
48,578.34
304
1,001.32
278.31
723.01
47,855.34
305
1,001.32
274.17
727.15
47,128.19
306
1,001.32
270.01
731.31
46,396.87
307
1,001.32
265.82
735.50
45,661.37
308
1,001.32
261.60
739.72
44,921.65
309
1,001.32
257.36
743.96
44,177.69
310
1,001.32
253.10
748.22
43,429.48
311
1,001.32
248.81
752.51
42,676.97
312
1,001.32
244.50
756.82
41,920.15
313
1,001.32
240.17
761.15
41,159.00
314
1,001.32
235.81
765.51
40,393.49
315
1,001.32
231.42
769.90
39,623.59
316
1,001.32
227.01
774.31
38,849.28
317
1,001.32
222.57
778.75
38,070.53
318
1,001.32
218.11
783.21
37,287.33
319
1,001.32
213.63
787.69
36,499.63
320
1,001.32
209.11
792.21
35,707.42
321
1,001.32
204.57
796.75
34,910.68
322
1,001.32
200.01
801.31
34,109.37
323
1,001.32
195.42
805.90
33,303.46
324
1,001.32
190.80
810.52
32,492.95
325
1,001.32
186.16
815.16
31,677.78
326
1,001.32
181.49
819.83
30,857.95
327
1,001.32
176.79
824.53
30,033.42
328
1,001.32
172.07
829.25
29,204.17
329
1,001.32
167.32
834.00
28,370.16
330
1,001.32
162.54
838.78
27,531.38
331
1,001.32
157.73
843.59
26,687.79
332
1,001.32
152.90
848.42
25,839.37
333
1,001.32
148.04
853.28
24,986.09
334
1,001.32
143.15
858.17
24,127.92
335
1,001.32
138.23
863.09
23,264.83
336
1,001.32
133.29
868.03
22,396.80
337
1,001.32
128.31
873.01
21,523.79
338
1,001.32
123.31
878.01
20,645.79
339
1,001.32
118.28
883.04
19,762.75
340
1,001.32
113.22
888.10
18,874.65
341
1,001.32
108.14
893.18
17,981.47
342
1,001.32
103.02
898.30
17,083.17
343
1,001.32
97.87
903.45
16,179.72
344
1,001.32
92.70
908.62
15,271.10
345
1,001.32
87.49
913.83
14,357.27
346
1,001.32
82.26
919.06
13,438.20
347
1,001.32
76.99
924.33
12,513.87
348
1,001.32
71.69
929.63
11,584.25
349
1,001.32
66.37
934.95
10,649.30
350
1,001.32
61.01
940.31
9,708.99
351
1,001.32
55.62
945.70
8,763.29
352
1,001.32
50.21
951.11
7,812.18
353
1,001.32
44.76
956.56
6,855.62
354
1,001.32
39.28
962.04
5,893.57
355
1,001.32
33.77
967.55
4,926.02
356
1,001.32
28.22
973.10
3,952.92
357
1,001.32
22.65
978.67
2,974.25
358
1,001.32
17.04
984.28
1,989.97
359
1,001.32
11.40
989.92
1,000.05
360
1,005.78
5.73
1,000.05
0.00
Totals
360,479.66
208,054.66
152,425.00

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