Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,018.24  
 

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
1,018.24
888.02
130.22
154,869.78
2
1,018.24
887.27
130.97
154,738.82
3
1,018.24
886.52
131.72
154,607.10
4
1,018.24
885.77
132.47
154,474.63
5
1,018.24
885.01
133.23
154,341.40
6
1,018.24
884.25
133.99
154,207.41
7
1,018.24
883.48
134.76
154,072.65
8
1,018.24
882.71
135.53
153,937.12
9
1,018.24
881.93
136.31
153,800.81
10
1,018.24
881.15
137.09
153,663.72
11
1,018.24
880.37
137.87
153,525.84
12
1,018.24
879.58
138.66
153,387.18
13
1,018.24
878.78
139.46
153,247.72
14
1,018.24
877.98
140.26
153,107.46
15
1,018.24
877.18
141.06
152,966.40
16
1,018.24
876.37
141.87
152,824.53
17
1,018.24
875.56
142.68
152,681.85
18
1,018.24
874.74
143.50
152,538.35
19
1,018.24
873.92
144.32
152,394.02
20
1,018.24
873.09
145.15
152,248.87
21
1,018.24
872.26
145.98
152,102.89
22
1,018.24
871.42
146.82
151,956.08
23
1,018.24
870.58
147.66
151,808.42
24
1,018.24
869.74
148.50
151,659.91
25
1,018.24
868.88
149.36
151,510.56
26
1,018.24
868.03
150.21
151,360.35
27
1,018.24
867.17
151.07
151,209.28
28
1,018.24
866.30
151.94
151,057.34
29
1,018.24
865.43
152.81
150,904.53
30
1,018.24
864.56
153.68
150,750.85
31
1,018.24
863.68
154.56
150,596.29
32
1,018.24
862.79
155.45
150,440.84
33
1,018.24
861.90
156.34
150,284.50
34
1,018.24
861.00
157.24
150,127.26
35
1,018.24
860.10
158.14
149,969.13
36
1,018.24
859.20
159.04
149,810.09
37
1,018.24
858.29
159.95
149,650.13
38
1,018.24
857.37
160.87
149,489.26
39
1,018.24
856.45
161.79
149,327.47
40
1,018.24
855.52
162.72
149,164.75
41
1,018.24
854.59
163.65
149,001.10
42
1,018.24
853.65
164.59
148,836.52
43
1,018.24
852.71
165.53
148,670.98
44
1,018.24
851.76
166.48
148,504.51
45
1,018.24
850.81
167.43
148,337.07
46
1,018.24
849.85
168.39
148,168.68
47
1,018.24
848.88
169.36
147,999.32
48
1,018.24
847.91
170.33
147,829.00
49
1,018.24
846.94
171.30
147,657.69
50
1,018.24
845.96
172.28
147,485.41
51
1,018.24
844.97
173.27
147,312.14
52
1,018.24
843.98
174.26
147,137.87
53
1,018.24
842.98
175.26
146,962.61
54
1,018.24
841.97
176.27
146,786.34
55
1,018.24
840.96
177.28
146,609.07
56
1,018.24
839.95
178.29
146,430.77
57
1,018.24
838.93
179.31
146,251.46
58
1,018.24
837.90
180.34
146,071.12
59
1,018.24
836.87
181.37
145,889.75
60
1,018.24
835.83
182.41
145,707.33
61
1,018.24
834.78
183.46
145,523.87
62
1,018.24
833.73
184.51
145,339.36
63
1,018.24
832.67
185.57
145,153.80
64
1,018.24
831.61
186.63
144,967.17
65
1,018.24
830.54
187.70
144,779.47
66
1,018.24
829.47
188.77
144,590.70
67
1,018.24
828.38
189.86
144,400.84
68
1,018.24
827.30
190.94
144,209.90
69
1,018.24
826.20
192.04
144,017.86
70
1,018.24
825.10
193.14
143,824.72
71
1,018.24
824.00
194.24
143,630.48
72
1,018.24
822.88
195.36
143,435.12
73
1,018.24
821.76
196.48
143,238.64
74
1,018.24
820.64
197.60
143,041.04
75
1,018.24
819.51
198.73
142,842.31
76
1,018.24
818.37
199.87
142,642.43
77
1,018.24
817.22
201.02
142,441.42
78
1,018.24
816.07
202.17
142,239.25
79
1,018.24
814.91
203.33
142,035.92
80
1,018.24
813.75
204.49
141,831.43
81
1,018.24
812.58
205.66
141,625.76
82
1,018.24
811.40
206.84
141,418.92
83
1,018.24
810.21
208.03
141,210.89
84
1,018.24
809.02
209.22
141,001.67
85
1,018.24
807.82
210.42
140,791.26
86
1,018.24
806.62
211.62
140,579.63
87
1,018.24
805.40
212.84
140,366.80
88
1,018.24
804.18
214.06
140,152.74
89
1,018.24
802.96
215.28
139,937.46
90
1,018.24
801.73
216.51
139,720.95
91
1,018.24
800.48
217.76
139,503.19
92
1,018.24
799.24
219.00
139,284.19
93
1,018.24
797.98
220.26
139,063.93
94
1,018.24
796.72
221.52
138,842.41
95
1,018.24
795.45
222.79
138,619.62
96
1,018.24
794.17
224.07
138,395.56
97
1,018.24
792.89
225.35
138,170.21
98
1,018.24
791.60
226.64
137,943.57
99
1,018.24
790.30
227.94
137,715.63
100
1,018.24
789.00
229.24
137,486.38
101
1,018.24
787.68
230.56
137,255.83
102
1,018.24
786.36
231.88
137,023.95
103
1,018.24
785.03
233.21
136,790.74
104
1,018.24
783.70
234.54
136,556.20
105
1,018.24
782.35
235.89
136,320.31
106
1,018.24
781.00
237.24
136,083.07
107
1,018.24
779.64
238.60
135,844.48
108
1,018.24
778.28
239.96
135,604.51
109
1,018.24
776.90
241.34
135,363.17
110
1,018.24
775.52
242.72
135,120.45
111
1,018.24
774.13
244.11
134,876.34
112
1,018.24
772.73
245.51
134,630.83
113
1,018.24
771.32
246.92
134,383.91
114
1,018.24
769.91
248.33
134,135.58
115
1,018.24
768.49
249.75
133,885.82
116
1,018.24
767.05
251.19
133,634.64
117
1,018.24
765.62
252.62
133,382.01
118
1,018.24
764.17
254.07
133,127.94
119
1,018.24
762.71
255.53
132,872.41
120
1,018.24
761.25
256.99
132,615.42
121
1,018.24
759.78
258.46
132,356.96
122
1,018.24
758.30
259.94
132,097.01
123
1,018.24
756.81
261.43
131,835.58
124
1,018.24
755.31
262.93
131,572.64
125
1,018.24
753.80
264.44
131,308.21
126
1,018.24
752.29
265.95
131,042.25
127
1,018.24
750.76
267.48
130,774.78
128
1,018.24
749.23
269.01
130,505.77
129
1,018.24
747.69
270.55
130,235.22
130
1,018.24
746.14
272.10
129,963.12
131
1,018.24
744.58
273.66
129,689.46
132
1,018.24
743.01
275.23
129,414.23
133
1,018.24
741.44
276.80
129,137.42
134
1,018.24
739.85
278.39
128,859.03
135
1,018.24
738.25
279.99
128,579.05
136
1,018.24
736.65
281.59
128,297.46
137
1,018.24
735.04
283.20
128,014.26
138
1,018.24
733.42
284.82
127,729.43
139
1,018.24
731.78
286.46
127,442.97
140
1,018.24
730.14
288.10
127,154.88
141
1,018.24
728.49
289.75
126,865.13
142
1,018.24
726.83
291.41
126,573.72
143
1,018.24
725.16
293.08
126,280.64
144
1,018.24
723.48
294.76
125,985.88
145
1,018.24
721.79
296.45
125,689.44
146
1,018.24
720.10
298.14
125,391.29
147
1,018.24
718.39
299.85
125,091.44
148
1,018.24
716.67
301.57
124,789.87
149
1,018.24
714.94
303.30
124,486.57
150
1,018.24
713.20
305.04
124,181.54
151
1,018.24
711.46
306.78
123,874.75
152
1,018.24
709.70
308.54
123,566.21
153
1,018.24
707.93
310.31
123,255.91
154
1,018.24
706.15
312.09
122,943.82
155
1,018.24
704.37
313.87
122,629.94
156
1,018.24
702.57
315.67
122,314.27
157
1,018.24
700.76
317.48
121,996.79
158
1,018.24
698.94
319.30
121,677.49
159
1,018.24
697.11
321.13
121,356.36
160
1,018.24
695.27
322.97
121,033.39
161
1,018.24
693.42
324.82
120,708.57
162
1,018.24
691.56
326.68
120,381.89
163
1,018.24
689.69
328.55
120,053.34
164
1,018.24
687.81
330.43
119,722.91
165
1,018.24
685.91
332.33
119,390.58
166
1,018.24
684.01
334.23
119,056.35
167
1,018.24
682.09
336.15
118,720.20
168
1,018.24
680.17
338.07
118,382.13
169
1,018.24
678.23
340.01
118,042.12
170
1,018.24
676.28
341.96
117,700.16
171
1,018.24
674.32
343.92
117,356.25
172
1,018.24
672.35
345.89
117,010.36
173
1,018.24
670.37
347.87
116,662.49
174
1,018.24
668.38
349.86
116,312.63
175
1,018.24
666.37
351.87
115,960.76
176
1,018.24
664.36
353.88
115,606.88
177
1,018.24
662.33
355.91
115,250.97
178
1,018.24
660.29
357.95
114,893.03
179
1,018.24
658.24
360.00
114,533.03
180
1,018.24
656.18
362.06
114,170.97
181
1,018.24
654.10
364.14
113,806.83
182
1,018.24
652.02
366.22
113,440.61
183
1,018.24
649.92
368.32
113,072.29
184
1,018.24
647.81
370.43
112,701.86
185
1,018.24
645.69
372.55
112,329.31
186
1,018.24
643.55
374.69
111,954.62
187
1,018.24
641.41
376.83
111,577.79
188
1,018.24
639.25
378.99
111,198.80
189
1,018.24
637.08
381.16
110,817.63
190
1,018.24
634.89
383.35
110,434.28
191
1,018.24
632.70
385.54
110,048.74
192
1,018.24
630.49
387.75
109,660.99
193
1,018.24
628.27
389.97
109,271.01
194
1,018.24
626.03
392.21
108,878.81
195
1,018.24
623.78
394.46
108,484.35
196
1,018.24
621.52
396.72
108,087.64
197
1,018.24
619.25
398.99
107,688.65
198
1,018.24
616.97
401.27
107,287.37
199
1,018.24
614.67
403.57
106,883.80
200
1,018.24
612.36
405.88
106,477.92
201
1,018.24
610.03
408.21
106,069.71
202
1,018.24
607.69
410.55
105,659.16
203
1,018.24
605.34
412.90
105,246.26
204
1,018.24
602.97
415.27
104,830.99
205
1,018.24
600.59
417.65
104,413.34
206
1,018.24
598.20
420.04
103,993.31
207
1,018.24
595.79
422.45
103,570.86
208
1,018.24
593.37
424.87
103,145.99
209
1,018.24
590.94
427.30
102,718.70
210
1,018.24
588.49
429.75
102,288.95
211
1,018.24
586.03
432.21
101,856.74
212
1,018.24
583.55
434.69
101,422.05
213
1,018.24
581.06
437.18
100,984.88
214
1,018.24
578.56
439.68
100,545.20
215
1,018.24
576.04
442.20
100,103.00
216
1,018.24
573.51
444.73
99,658.26
217
1,018.24
570.96
447.28
99,210.98
218
1,018.24
568.40
449.84
98,761.14
219
1,018.24
565.82
452.42
98,308.72
220
1,018.24
563.23
455.01
97,853.70
221
1,018.24
560.62
457.62
97,396.08
222
1,018.24
558.00
460.24
96,935.84
223
1,018.24
555.36
462.88
96,472.96
224
1,018.24
552.71
465.53
96,007.43
225
1,018.24
550.04
468.20
95,539.24
226
1,018.24
547.36
470.88
95,068.36
227
1,018.24
544.66
473.58
94,594.78
228
1,018.24
541.95
476.29
94,118.49
229
1,018.24
539.22
479.02
93,639.47
230
1,018.24
536.48
481.76
93,157.70
231
1,018.24
533.72
484.52
92,673.18
232
1,018.24
530.94
487.30
92,185.88
233
1,018.24
528.15
490.09
91,695.79
234
1,018.24
525.34
492.90
91,202.89
235
1,018.24
522.52
495.72
90,707.17
236
1,018.24
519.68
498.56
90,208.60
237
1,018.24
516.82
501.42
89,707.18
238
1,018.24
513.95
504.29
89,202.89
239
1,018.24
511.06
507.18
88,695.71
240
1,018.24
508.15
510.09
88,185.62
241
1,018.24
505.23
513.01
87,672.61
242
1,018.24
502.29
515.95
87,156.66
243
1,018.24
499.34
518.90
86,637.76
244
1,018.24
496.36
521.88
86,115.88
245
1,018.24
493.37
524.87
85,591.01
246
1,018.24
490.37
527.87
85,063.14
247
1,018.24
487.34
530.90
84,532.24
248
1,018.24
484.30
533.94
83,998.30
249
1,018.24
481.24
537.00
83,461.30
250
1,018.24
478.16
540.08
82,921.22
251
1,018.24
475.07
543.17
82,378.05
252
1,018.24
471.96
546.28
81,831.77
253
1,018.24
468.83
549.41
81,282.36
254
1,018.24
465.68
552.56
80,729.80
255
1,018.24
462.51
555.73
80,174.07
256
1,018.24
459.33
558.91
79,615.16
257
1,018.24
456.13
562.11
79,053.05
258
1,018.24
452.91
565.33
78,487.72
259
1,018.24
449.67
568.57
77,919.15
260
1,018.24
446.41
571.83
77,347.32
261
1,018.24
443.14
575.10
76,772.21
262
1,018.24
439.84
578.40
76,193.81
263
1,018.24
436.53
581.71
75,612.10
264
1,018.24
433.19
585.05
75,027.06
265
1,018.24
429.84
588.40
74,438.66
266
1,018.24
426.47
591.77
73,846.89
267
1,018.24
423.08
595.16
73,251.73
268
1,018.24
419.67
598.57
72,653.16
269
1,018.24
416.24
602.00
72,051.16
270
1,018.24
412.79
605.45
71,445.72
271
1,018.24
409.32
608.92
70,836.80
272
1,018.24
405.84
612.40
70,224.40
273
1,018.24
402.33
615.91
69,608.49
274
1,018.24
398.80
619.44
68,989.04
275
1,018.24
395.25
622.99
68,366.05
276
1,018.24
391.68
626.56
67,739.49
277
1,018.24
388.09
630.15
67,109.35
278
1,018.24
384.48
633.76
66,475.59
279
1,018.24
380.85
637.39
65,838.20
280
1,018.24
377.20
641.04
65,197.15
281
1,018.24
373.53
644.71
64,552.44
282
1,018.24
369.83
648.41
63,904.03
283
1,018.24
366.12
652.12
63,251.91
284
1,018.24
362.38
655.86
62,596.05
285
1,018.24
358.62
659.62
61,936.43
286
1,018.24
354.84
663.40
61,273.04
287
1,018.24
351.04
667.20
60,605.84
288
1,018.24
347.22
671.02
59,934.82
289
1,018.24
343.38
674.86
59,259.96
290
1,018.24
339.51
678.73
58,581.23
291
1,018.24
335.62
682.62
57,898.61
292
1,018.24
331.71
686.53
57,212.08
293
1,018.24
327.78
690.46
56,521.62
294
1,018.24
323.82
694.42
55,827.20
295
1,018.24
319.84
698.40
55,128.80
296
1,018.24
315.84
702.40
54,426.40
297
1,018.24
311.82
706.42
53,719.98
298
1,018.24
307.77
710.47
53,009.51
299
1,018.24
303.70
714.54
52,294.97
300
1,018.24
299.61
718.63
51,576.34
301
1,018.24
295.49
722.75
50,853.59
302
1,018.24
291.35
726.89
50,126.70
303
1,018.24
287.18
731.06
49,395.64
304
1,018.24
283.00
735.24
48,660.40
305
1,018.24
278.78
739.46
47,920.94
306
1,018.24
274.55
743.69
47,177.25
307
1,018.24
270.29
747.95
46,429.29
308
1,018.24
266.00
752.24
45,677.06
309
1,018.24
261.69
756.55
44,920.51
310
1,018.24
257.36
760.88
44,159.62
311
1,018.24
253.00
765.24
43,394.38
312
1,018.24
248.61
769.63
42,624.76
313
1,018.24
244.20
774.04
41,850.72
314
1,018.24
239.77
778.47
41,072.25
315
1,018.24
235.31
782.93
40,289.32
316
1,018.24
230.82
787.42
39,501.90
317
1,018.24
226.31
791.93
38,709.98
318
1,018.24
221.78
796.46
37,913.51
319
1,018.24
217.21
801.03
37,112.49
320
1,018.24
212.62
805.62
36,306.87
321
1,018.24
208.01
810.23
35,496.64
322
1,018.24
203.37
814.87
34,681.76
323
1,018.24
198.70
819.54
33,862.22
324
1,018.24
194.00
824.24
33,037.98
325
1,018.24
189.28
828.96
32,209.02
326
1,018.24
184.53
833.71
31,375.31
327
1,018.24
179.75
838.49
30,536.83
328
1,018.24
174.95
843.29
29,693.54
329
1,018.24
170.12
848.12
28,845.42
330
1,018.24
165.26
852.98
27,992.44
331
1,018.24
160.37
857.87
27,134.57
332
1,018.24
155.46
862.78
26,271.79
333
1,018.24
150.52
867.72
25,404.07
334
1,018.24
145.54
872.70
24,531.37
335
1,018.24
140.54
877.70
23,653.67
336
1,018.24
135.52
882.72
22,770.95
337
1,018.24
130.46
887.78
21,883.17
338
1,018.24
125.37
892.87
20,990.30
339
1,018.24
120.26
897.98
20,092.32
340
1,018.24
115.11
903.13
19,189.19
341
1,018.24
109.94
908.30
18,280.89
342
1,018.24
104.73
913.51
17,367.38
343
1,018.24
99.50
918.74
16,448.64
344
1,018.24
94.24
924.00
15,524.64
345
1,018.24
88.94
929.30
14,595.34
346
1,018.24
83.62
934.62
13,660.72
347
1,018.24
78.26
939.98
12,720.75
348
1,018.24
72.88
945.36
11,775.39
349
1,018.24
67.46
950.78
10,824.61
350
1,018.24
62.02
956.22
9,868.39
351
1,018.24
56.54
961.70
8,906.68
352
1,018.24
51.03
967.21
7,939.47
353
1,018.24
45.49
972.75
6,966.72
354
1,018.24
39.91
978.33
5,988.39
355
1,018.24
34.31
983.93
5,004.46
356
1,018.24
28.67
989.57
4,014.89
357
1,018.24
23.00
995.24
3,019.65
358
1,018.24
17.30
1,000.94
2,018.71
359
1,018.24
11.57
1,006.67
1,012.04
360
1,017.84
5.80
1,012.04
0.00
Totals
366,566.00
211,566.00
155,000.00

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