Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,023.98  
 

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
1,023.98
897.82
126.16
153,785.84
2
1,023.98
897.08
126.90
153,658.94
3
1,023.98
896.34
127.64
153,531.31
4
1,023.98
895.60
128.38
153,402.93
5
1,023.98
894.85
129.13
153,273.80
6
1,023.98
894.10
129.88
153,143.91
7
1,023.98
893.34
130.64
153,013.27
8
1,023.98
892.58
131.40
152,881.87
9
1,023.98
891.81
132.17
152,749.70
10
1,023.98
891.04
132.94
152,616.76
11
1,023.98
890.26
133.72
152,483.05
12
1,023.98
889.48
134.50
152,348.55
13
1,023.98
888.70
135.28
152,213.27
14
1,023.98
887.91
136.07
152,077.20
15
1,023.98
887.12
136.86
151,940.34
16
1,023.98
886.32
137.66
151,802.68
17
1,023.98
885.52
138.46
151,664.21
18
1,023.98
884.71
139.27
151,524.94
19
1,023.98
883.90
140.08
151,384.86
20
1,023.98
883.08
140.90
151,243.96
21
1,023.98
882.26
141.72
151,102.23
22
1,023.98
881.43
142.55
150,959.68
23
1,023.98
880.60
143.38
150,816.30
24
1,023.98
879.76
144.22
150,672.08
25
1,023.98
878.92
145.06
150,527.02
26
1,023.98
878.07
145.91
150,381.12
27
1,023.98
877.22
146.76
150,234.36
28
1,023.98
876.37
147.61
150,086.75
29
1,023.98
875.51
148.47
149,938.27
30
1,023.98
874.64
149.34
149,788.93
31
1,023.98
873.77
150.21
149,638.72
32
1,023.98
872.89
151.09
149,487.63
33
1,023.98
872.01
151.97
149,335.66
34
1,023.98
871.12
152.86
149,182.81
35
1,023.98
870.23
153.75
149,029.06
36
1,023.98
869.34
154.64
148,874.42
37
1,023.98
868.43
155.55
148,718.87
38
1,023.98
867.53
156.45
148,562.42
39
1,023.98
866.61
157.37
148,405.05
40
1,023.98
865.70
158.28
148,246.77
41
1,023.98
864.77
159.21
148,087.56
42
1,023.98
863.84
160.14
147,927.43
43
1,023.98
862.91
161.07
147,766.36
44
1,023.98
861.97
162.01
147,604.35
45
1,023.98
861.03
162.95
147,441.39
46
1,023.98
860.07
163.91
147,277.49
47
1,023.98
859.12
164.86
147,112.63
48
1,023.98
858.16
165.82
146,946.80
49
1,023.98
857.19
166.79
146,780.01
50
1,023.98
856.22
167.76
146,612.25
51
1,023.98
855.24
168.74
146,443.51
52
1,023.98
854.25
169.73
146,273.78
53
1,023.98
853.26
170.72
146,103.06
54
1,023.98
852.27
171.71
145,931.35
55
1,023.98
851.27
172.71
145,758.64
56
1,023.98
850.26
173.72
145,584.92
57
1,023.98
849.25
174.73
145,410.18
58
1,023.98
848.23
175.75
145,234.43
59
1,023.98
847.20
176.78
145,057.65
60
1,023.98
846.17
177.81
144,879.84
61
1,023.98
845.13
178.85
144,700.99
62
1,023.98
844.09
179.89
144,521.10
63
1,023.98
843.04
180.94
144,340.16
64
1,023.98
841.98
182.00
144,158.17
65
1,023.98
840.92
183.06
143,975.11
66
1,023.98
839.85
184.13
143,790.98
67
1,023.98
838.78
185.20
143,605.78
68
1,023.98
837.70
186.28
143,419.50
69
1,023.98
836.61
187.37
143,232.14
70
1,023.98
835.52
188.46
143,043.68
71
1,023.98
834.42
189.56
142,854.12
72
1,023.98
833.32
190.66
142,663.46
73
1,023.98
832.20
191.78
142,471.68
74
1,023.98
831.08
192.90
142,278.78
75
1,023.98
829.96
194.02
142,084.76
76
1,023.98
828.83
195.15
141,889.61
77
1,023.98
827.69
196.29
141,693.32
78
1,023.98
826.54
197.44
141,495.88
79
1,023.98
825.39
198.59
141,297.30
80
1,023.98
824.23
199.75
141,097.55
81
1,023.98
823.07
200.91
140,896.64
82
1,023.98
821.90
202.08
140,694.56
83
1,023.98
820.72
203.26
140,491.30
84
1,023.98
819.53
204.45
140,286.85
85
1,023.98
818.34
205.64
140,081.21
86
1,023.98
817.14
206.84
139,874.37
87
1,023.98
815.93
208.05
139,666.32
88
1,023.98
814.72
209.26
139,457.06
89
1,023.98
813.50
210.48
139,246.58
90
1,023.98
812.27
211.71
139,034.87
91
1,023.98
811.04
212.94
138,821.93
92
1,023.98
809.79
214.19
138,607.75
93
1,023.98
808.55
215.43
138,392.31
94
1,023.98
807.29
216.69
138,175.62
95
1,023.98
806.02
217.96
137,957.66
96
1,023.98
804.75
219.23
137,738.44
97
1,023.98
803.47
220.51
137,517.93
98
1,023.98
802.19
221.79
137,296.14
99
1,023.98
800.89
223.09
137,073.05
100
1,023.98
799.59
224.39
136,848.67
101
1,023.98
798.28
225.70
136,622.97
102
1,023.98
796.97
227.01
136,395.96
103
1,023.98
795.64
228.34
136,167.62
104
1,023.98
794.31
229.67
135,937.95
105
1,023.98
792.97
231.01
135,706.94
106
1,023.98
791.62
232.36
135,474.59
107
1,023.98
790.27
233.71
135,240.87
108
1,023.98
788.91
235.07
135,005.80
109
1,023.98
787.53
236.45
134,769.35
110
1,023.98
786.15
237.83
134,531.53
111
1,023.98
784.77
239.21
134,292.32
112
1,023.98
783.37
240.61
134,051.71
113
1,023.98
781.97
242.01
133,809.70
114
1,023.98
780.56
243.42
133,566.27
115
1,023.98
779.14
244.84
133,321.43
116
1,023.98
777.71
246.27
133,075.16
117
1,023.98
776.27
247.71
132,827.45
118
1,023.98
774.83
249.15
132,578.30
119
1,023.98
773.37
250.61
132,327.69
120
1,023.98
771.91
252.07
132,075.62
121
1,023.98
770.44
253.54
131,822.08
122
1,023.98
768.96
255.02
131,567.06
123
1,023.98
767.47
256.51
131,310.56
124
1,023.98
765.98
258.00
131,052.56
125
1,023.98
764.47
259.51
130,793.05
126
1,023.98
762.96
261.02
130,532.03
127
1,023.98
761.44
262.54
130,269.49
128
1,023.98
759.91
264.07
130,005.41
129
1,023.98
758.36
265.62
129,739.80
130
1,023.98
756.82
267.16
129,472.63
131
1,023.98
755.26
268.72
129,203.91
132
1,023.98
753.69
270.29
128,933.62
133
1,023.98
752.11
271.87
128,661.75
134
1,023.98
750.53
273.45
128,388.30
135
1,023.98
748.93
275.05
128,113.25
136
1,023.98
747.33
276.65
127,836.60
137
1,023.98
745.71
278.27
127,558.33
138
1,023.98
744.09
279.89
127,278.44
139
1,023.98
742.46
281.52
126,996.92
140
1,023.98
740.82
283.16
126,713.75
141
1,023.98
739.16
284.82
126,428.94
142
1,023.98
737.50
286.48
126,142.46
143
1,023.98
735.83
288.15
125,854.31
144
1,023.98
734.15
289.83
125,564.48
145
1,023.98
732.46
291.52
125,272.96
146
1,023.98
730.76
293.22
124,979.74
147
1,023.98
729.05
294.93
124,684.81
148
1,023.98
727.33
296.65
124,388.16
149
1,023.98
725.60
298.38
124,089.77
150
1,023.98
723.86
300.12
123,789.65
151
1,023.98
722.11
301.87
123,487.78
152
1,023.98
720.35
303.63
123,184.14
153
1,023.98
718.57
305.41
122,878.74
154
1,023.98
716.79
307.19
122,571.55
155
1,023.98
715.00
308.98
122,262.57
156
1,023.98
713.20
310.78
121,951.79
157
1,023.98
711.39
312.59
121,639.19
158
1,023.98
709.56
314.42
121,324.78
159
1,023.98
707.73
316.25
121,008.52
160
1,023.98
705.88
318.10
120,690.43
161
1,023.98
704.03
319.95
120,370.47
162
1,023.98
702.16
321.82
120,048.65
163
1,023.98
700.28
323.70
119,724.96
164
1,023.98
698.40
325.58
119,399.37
165
1,023.98
696.50
327.48
119,071.89
166
1,023.98
694.59
329.39
118,742.50
167
1,023.98
692.66
331.32
118,411.18
168
1,023.98
690.73
333.25
118,077.93
169
1,023.98
688.79
335.19
117,742.74
170
1,023.98
686.83
337.15
117,405.59
171
1,023.98
684.87
339.11
117,066.48
172
1,023.98
682.89
341.09
116,725.39
173
1,023.98
680.90
343.08
116,382.31
174
1,023.98
678.90
345.08
116,037.22
175
1,023.98
676.88
347.10
115,690.13
176
1,023.98
674.86
349.12
115,341.00
177
1,023.98
672.82
351.16
114,989.85
178
1,023.98
670.77
353.21
114,636.64
179
1,023.98
668.71
355.27
114,281.38
180
1,023.98
666.64
357.34
113,924.04
181
1,023.98
664.56
359.42
113,564.61
182
1,023.98
662.46
361.52
113,203.09
183
1,023.98
660.35
363.63
112,839.47
184
1,023.98
658.23
365.75
112,473.72
185
1,023.98
656.10
367.88
112,105.83
186
1,023.98
653.95
370.03
111,735.80
187
1,023.98
651.79
372.19
111,363.61
188
1,023.98
649.62
374.36
110,989.26
189
1,023.98
647.44
376.54
110,612.71
190
1,023.98
645.24
378.74
110,233.97
191
1,023.98
643.03
380.95
109,853.03
192
1,023.98
640.81
383.17
109,469.85
193
1,023.98
638.57
385.41
109,084.45
194
1,023.98
636.33
387.65
108,696.80
195
1,023.98
634.06
389.92
108,306.88
196
1,023.98
631.79
392.19
107,914.69
197
1,023.98
629.50
394.48
107,520.21
198
1,023.98
627.20
396.78
107,123.43
199
1,023.98
624.89
399.09
106,724.34
200
1,023.98
622.56
401.42
106,322.92
201
1,023.98
620.22
403.76
105,919.16
202
1,023.98
617.86
406.12
105,513.04
203
1,023.98
615.49
408.49
105,104.55
204
1,023.98
613.11
410.87
104,693.68
205
1,023.98
610.71
413.27
104,280.41
206
1,023.98
608.30
415.68
103,864.74
207
1,023.98
605.88
418.10
103,446.63
208
1,023.98
603.44
420.54
103,026.09
209
1,023.98
600.99
422.99
102,603.10
210
1,023.98
598.52
425.46
102,177.64
211
1,023.98
596.04
427.94
101,749.69
212
1,023.98
593.54
430.44
101,319.25
213
1,023.98
591.03
432.95
100,886.30
214
1,023.98
588.50
435.48
100,450.82
215
1,023.98
585.96
438.02
100,012.81
216
1,023.98
583.41
440.57
99,572.24
217
1,023.98
580.84
443.14
99,129.09
218
1,023.98
578.25
445.73
98,683.37
219
1,023.98
575.65
448.33
98,235.04
220
1,023.98
573.04
450.94
97,784.10
221
1,023.98
570.41
453.57
97,330.52
222
1,023.98
567.76
456.22
96,874.31
223
1,023.98
565.10
458.88
96,415.43
224
1,023.98
562.42
461.56
95,953.87
225
1,023.98
559.73
464.25
95,489.62
226
1,023.98
557.02
466.96
95,022.66
227
1,023.98
554.30
469.68
94,552.98
228
1,023.98
551.56
472.42
94,080.56
229
1,023.98
548.80
475.18
93,605.38
230
1,023.98
546.03
477.95
93,127.44
231
1,023.98
543.24
480.74
92,646.70
232
1,023.98
540.44
483.54
92,163.16
233
1,023.98
537.62
486.36
91,676.80
234
1,023.98
534.78
489.20
91,187.60
235
1,023.98
531.93
492.05
90,695.55
236
1,023.98
529.06
494.92
90,200.62
237
1,023.98
526.17
497.81
89,702.81
238
1,023.98
523.27
500.71
89,202.10
239
1,023.98
520.35
503.63
88,698.46
240
1,023.98
517.41
506.57
88,191.89
241
1,023.98
514.45
509.53
87,682.37
242
1,023.98
511.48
512.50
87,169.87
243
1,023.98
508.49
515.49
86,654.38
244
1,023.98
505.48
518.50
86,135.88
245
1,023.98
502.46
521.52
85,614.36
246
1,023.98
499.42
524.56
85,089.80
247
1,023.98
496.36
527.62
84,562.17
248
1,023.98
493.28
530.70
84,031.47
249
1,023.98
490.18
533.80
83,497.68
250
1,023.98
487.07
536.91
82,960.77
251
1,023.98
483.94
540.04
82,420.72
252
1,023.98
480.79
543.19
81,877.53
253
1,023.98
477.62
546.36
81,331.17
254
1,023.98
474.43
549.55
80,781.62
255
1,023.98
471.23
552.75
80,228.87
256
1,023.98
468.00
555.98
79,672.89
257
1,023.98
464.76
559.22
79,113.67
258
1,023.98
461.50
562.48
78,551.19
259
1,023.98
458.22
565.76
77,985.42
260
1,023.98
454.91
569.07
77,416.36
261
1,023.98
451.60
572.38
76,843.97
262
1,023.98
448.26
575.72
76,268.25
263
1,023.98
444.90
579.08
75,689.17
264
1,023.98
441.52
582.46
75,106.71
265
1,023.98
438.12
585.86
74,520.85
266
1,023.98
434.70
589.28
73,931.57
267
1,023.98
431.27
592.71
73,338.86
268
1,023.98
427.81
596.17
72,742.69
269
1,023.98
424.33
599.65
72,143.04
270
1,023.98
420.83
603.15
71,539.90
271
1,023.98
417.32
606.66
70,933.23
272
1,023.98
413.78
610.20
70,323.03
273
1,023.98
410.22
613.76
69,709.27
274
1,023.98
406.64
617.34
69,091.93
275
1,023.98
403.04
620.94
68,470.98
276
1,023.98
399.41
624.57
67,846.42
277
1,023.98
395.77
628.21
67,218.21
278
1,023.98
392.11
631.87
66,586.33
279
1,023.98
388.42
635.56
65,950.77
280
1,023.98
384.71
639.27
65,311.51
281
1,023.98
380.98
643.00
64,668.51
282
1,023.98
377.23
646.75
64,021.76
283
1,023.98
373.46
650.52
63,371.24
284
1,023.98
369.67
654.31
62,716.93
285
1,023.98
365.85
658.13
62,058.80
286
1,023.98
362.01
661.97
61,396.83
287
1,023.98
358.15
665.83
60,731.00
288
1,023.98
354.26
669.72
60,061.28
289
1,023.98
350.36
673.62
59,387.66
290
1,023.98
346.43
677.55
58,710.11
291
1,023.98
342.48
681.50
58,028.60
292
1,023.98
338.50
685.48
57,343.12
293
1,023.98
334.50
689.48
56,653.64
294
1,023.98
330.48
693.50
55,960.14
295
1,023.98
326.43
697.55
55,262.60
296
1,023.98
322.37
701.61
54,560.98
297
1,023.98
318.27
705.71
53,855.27
298
1,023.98
314.16
709.82
53,145.45
299
1,023.98
310.02
713.96
52,431.48
300
1,023.98
305.85
718.13
51,713.36
301
1,023.98
301.66
722.32
50,991.04
302
1,023.98
297.45
726.53
50,264.50
303
1,023.98
293.21
730.77
49,533.73
304
1,023.98
288.95
735.03
48,798.70
305
1,023.98
284.66
739.32
48,059.38
306
1,023.98
280.35
743.63
47,315.75
307
1,023.98
276.01
747.97
46,567.77
308
1,023.98
271.65
752.33
45,815.44
309
1,023.98
267.26
756.72
45,058.72
310
1,023.98
262.84
761.14
44,297.58
311
1,023.98
258.40
765.58
43,532.00
312
1,023.98
253.94
770.04
42,761.96
313
1,023.98
249.44
774.54
41,987.42
314
1,023.98
244.93
779.05
41,208.37
315
1,023.98
240.38
783.60
40,424.77
316
1,023.98
235.81
788.17
39,636.60
317
1,023.98
231.21
792.77
38,843.84
318
1,023.98
226.59
797.39
38,046.45
319
1,023.98
221.94
802.04
37,244.40
320
1,023.98
217.26
806.72
36,437.68
321
1,023.98
212.55
811.43
35,626.26
322
1,023.98
207.82
816.16
34,810.10
323
1,023.98
203.06
820.92
33,989.17
324
1,023.98
198.27
825.71
33,163.46
325
1,023.98
193.45
830.53
32,332.94
326
1,023.98
188.61
835.37
31,497.57
327
1,023.98
183.74
840.24
30,657.32
328
1,023.98
178.83
845.15
29,812.18
329
1,023.98
173.90
850.08
28,962.10
330
1,023.98
168.95
855.03
28,107.07
331
1,023.98
163.96
860.02
27,247.04
332
1,023.98
158.94
865.04
26,382.01
333
1,023.98
153.90
870.08
25,511.92
334
1,023.98
148.82
875.16
24,636.76
335
1,023.98
143.71
880.27
23,756.49
336
1,023.98
138.58
885.40
22,871.09
337
1,023.98
133.41
890.57
21,980.53
338
1,023.98
128.22
895.76
21,084.77
339
1,023.98
122.99
900.99
20,183.78
340
1,023.98
117.74
906.24
19,277.54
341
1,023.98
112.45
911.53
18,366.01
342
1,023.98
107.14
916.84
17,449.17
343
1,023.98
101.79
922.19
16,526.98
344
1,023.98
96.41
927.57
15,599.40
345
1,023.98
91.00
932.98
14,666.42
346
1,023.98
85.55
938.43
13,727.99
347
1,023.98
80.08
943.90
12,784.09
348
1,023.98
74.57
949.41
11,834.69
349
1,023.98
69.04
954.94
10,879.74
350
1,023.98
63.47
960.51
9,919.23
351
1,023.98
57.86
966.12
8,953.11
352
1,023.98
52.23
971.75
7,981.36
353
1,023.98
46.56
977.42
7,003.94
354
1,023.98
40.86
983.12
6,020.81
355
1,023.98
35.12
988.86
5,031.95
356
1,023.98
29.35
994.63
4,037.33
357
1,023.98
23.55
1,000.43
3,036.90
358
1,023.98
17.72
1,006.26
2,030.63
359
1,023.98
11.85
1,012.13
1,018.50
360
1,024.44
5.94
1,018.50
0.00
Totals
368,633.26
214,721.26
153,912.00

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