Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,150.87  
 

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
1,150.87
1,049.48
101.39
154,898.61
2
1,150.87
1,048.79
102.08
154,796.53
3
1,150.87
1,048.10
102.77
154,693.76
4
1,150.87
1,047.41
103.46
154,590.30
5
1,150.87
1,046.71
104.16
154,486.13
6
1,150.87
1,046.00
104.87
154,381.26
7
1,150.87
1,045.29
105.58
154,275.68
8
1,150.87
1,044.57
106.30
154,169.39
9
1,150.87
1,043.86
107.01
154,062.37
10
1,150.87
1,043.13
107.74
153,954.63
11
1,150.87
1,042.40
108.47
153,846.17
12
1,150.87
1,041.67
109.20
153,736.96
13
1,150.87
1,040.93
109.94
153,627.02
14
1,150.87
1,040.18
110.69
153,516.33
15
1,150.87
1,039.43
111.44
153,404.90
16
1,150.87
1,038.68
112.19
153,292.71
17
1,150.87
1,037.92
112.95
153,179.75
18
1,150.87
1,037.15
113.72
153,066.04
19
1,150.87
1,036.38
114.49
152,951.55
20
1,150.87
1,035.61
115.26
152,836.29
21
1,150.87
1,034.83
116.04
152,720.25
22
1,150.87
1,034.04
116.83
152,603.43
23
1,150.87
1,033.25
117.62
152,485.81
24
1,150.87
1,032.46
118.41
152,367.39
25
1,150.87
1,031.65
119.22
152,248.18
26
1,150.87
1,030.85
120.02
152,128.16
27
1,150.87
1,030.03
120.84
152,007.32
28
1,150.87
1,029.22
121.65
151,885.67
29
1,150.87
1,028.39
122.48
151,763.19
30
1,150.87
1,027.56
123.31
151,639.88
31
1,150.87
1,026.73
124.14
151,515.74
32
1,150.87
1,025.89
124.98
151,390.76
33
1,150.87
1,025.04
125.83
151,264.93
34
1,150.87
1,024.19
126.68
151,138.25
35
1,150.87
1,023.33
127.54
151,010.71
36
1,150.87
1,022.47
128.40
150,882.31
37
1,150.87
1,021.60
129.27
150,753.04
38
1,150.87
1,020.72
130.15
150,622.89
39
1,150.87
1,019.84
131.03
150,491.86
40
1,150.87
1,018.96
131.91
150,359.95
41
1,150.87
1,018.06
132.81
150,227.14
42
1,150.87
1,017.16
133.71
150,093.44
43
1,150.87
1,016.26
134.61
149,958.82
44
1,150.87
1,015.35
135.52
149,823.30
45
1,150.87
1,014.43
136.44
149,686.86
46
1,150.87
1,013.50
137.37
149,549.49
47
1,150.87
1,012.57
138.30
149,411.20
48
1,150.87
1,011.64
139.23
149,271.97
49
1,150.87
1,010.70
140.17
149,131.79
50
1,150.87
1,009.75
141.12
148,990.67
51
1,150.87
1,008.79
142.08
148,848.59
52
1,150.87
1,007.83
143.04
148,705.55
53
1,150.87
1,006.86
144.01
148,561.54
54
1,150.87
1,005.89
144.98
148,416.55
55
1,150.87
1,004.90
145.97
148,270.59
56
1,150.87
1,003.92
146.95
148,123.63
57
1,150.87
1,002.92
147.95
147,975.68
58
1,150.87
1,001.92
148.95
147,826.73
59
1,150.87
1,000.91
149.96
147,676.77
60
1,150.87
999.89
150.98
147,525.80
61
1,150.87
998.87
152.00
147,373.80
62
1,150.87
997.84
153.03
147,220.77
63
1,150.87
996.81
154.06
147,066.71
64
1,150.87
995.76
155.11
146,911.60
65
1,150.87
994.71
156.16
146,755.45
66
1,150.87
993.66
157.21
146,598.23
67
1,150.87
992.59
158.28
146,439.96
68
1,150.87
991.52
159.35
146,280.61
69
1,150.87
990.44
160.43
146,120.18
70
1,150.87
989.36
161.51
145,958.66
71
1,150.87
988.26
162.61
145,796.06
72
1,150.87
987.16
163.71
145,632.35
73
1,150.87
986.05
164.82
145,467.53
74
1,150.87
984.94
165.93
145,301.60
75
1,150.87
983.81
167.06
145,134.54
76
1,150.87
982.68
168.19
144,966.35
77
1,150.87
981.54
169.33
144,797.02
78
1,150.87
980.40
170.47
144,626.55
79
1,150.87
979.24
171.63
144,454.92
80
1,150.87
978.08
172.79
144,282.13
81
1,150.87
976.91
173.96
144,108.17
82
1,150.87
975.73
175.14
143,933.04
83
1,150.87
974.55
176.32
143,756.71
84
1,150.87
973.35
177.52
143,579.19
85
1,150.87
972.15
178.72
143,400.48
86
1,150.87
970.94
179.93
143,220.55
87
1,150.87
969.72
181.15
143,039.40
88
1,150.87
968.50
182.37
142,857.02
89
1,150.87
967.26
183.61
142,673.42
90
1,150.87
966.02
184.85
142,488.56
91
1,150.87
964.77
186.10
142,302.46
92
1,150.87
963.51
187.36
142,115.10
93
1,150.87
962.24
188.63
141,926.46
94
1,150.87
960.96
189.91
141,736.55
95
1,150.87
959.67
191.20
141,545.36
96
1,150.87
958.38
192.49
141,352.87
97
1,150.87
957.08
193.79
141,159.08
98
1,150.87
955.76
195.11
140,963.97
99
1,150.87
954.44
196.43
140,767.54
100
1,150.87
953.11
197.76
140,569.79
101
1,150.87
951.77
199.10
140,370.69
102
1,150.87
950.43
200.44
140,170.25
103
1,150.87
949.07
201.80
139,968.45
104
1,150.87
947.70
203.17
139,765.28
105
1,150.87
946.33
204.54
139,560.74
106
1,150.87
944.94
205.93
139,354.81
107
1,150.87
943.55
207.32
139,147.49
108
1,150.87
942.14
208.73
138,938.76
109
1,150.87
940.73
210.14
138,728.62
110
1,150.87
939.31
211.56
138,517.06
111
1,150.87
937.88
212.99
138,304.07
112
1,150.87
936.43
214.44
138,089.63
113
1,150.87
934.98
215.89
137,873.74
114
1,150.87
933.52
217.35
137,656.39
115
1,150.87
932.05
218.82
137,437.57
116
1,150.87
930.57
220.30
137,217.27
117
1,150.87
929.08
221.79
136,995.48
118
1,150.87
927.57
223.30
136,772.18
119
1,150.87
926.06
224.81
136,547.37
120
1,150.87
924.54
226.33
136,321.04
121
1,150.87
923.01
227.86
136,093.18
122
1,150.87
921.46
229.41
135,863.77
123
1,150.87
919.91
230.96
135,632.81
124
1,150.87
918.35
232.52
135,400.29
125
1,150.87
916.77
234.10
135,166.19
126
1,150.87
915.19
235.68
134,930.51
127
1,150.87
913.59
237.28
134,693.23
128
1,150.87
911.99
238.88
134,454.35
129
1,150.87
910.37
240.50
134,213.85
130
1,150.87
908.74
242.13
133,971.71
131
1,150.87
907.10
243.77
133,727.95
132
1,150.87
905.45
245.42
133,482.52
133
1,150.87
903.79
247.08
133,235.44
134
1,150.87
902.11
248.76
132,986.69
135
1,150.87
900.43
250.44
132,736.25
136
1,150.87
898.74
252.13
132,484.11
137
1,150.87
897.03
253.84
132,230.27
138
1,150.87
895.31
255.56
131,974.71
139
1,150.87
893.58
257.29
131,717.42
140
1,150.87
891.84
259.03
131,458.39
141
1,150.87
890.08
260.79
131,197.60
142
1,150.87
888.32
262.55
130,935.05
143
1,150.87
886.54
264.33
130,670.71
144
1,150.87
884.75
266.12
130,404.59
145
1,150.87
882.95
267.92
130,136.67
146
1,150.87
881.13
269.74
129,866.94
147
1,150.87
879.31
271.56
129,595.37
148
1,150.87
877.47
273.40
129,321.97
149
1,150.87
875.62
275.25
129,046.72
150
1,150.87
873.75
277.12
128,769.60
151
1,150.87
871.88
278.99
128,490.61
152
1,150.87
869.99
280.88
128,209.73
153
1,150.87
868.09
282.78
127,926.95
154
1,150.87
866.17
284.70
127,642.25
155
1,150.87
864.24
286.63
127,355.62
156
1,150.87
862.30
288.57
127,067.06
157
1,150.87
860.35
290.52
126,776.54
158
1,150.87
858.38
292.49
126,484.05
159
1,150.87
856.40
294.47
126,189.58
160
1,150.87
854.41
296.46
125,893.12
161
1,150.87
852.40
298.47
125,594.65
162
1,150.87
850.38
300.49
125,294.16
163
1,150.87
848.35
302.52
124,991.64
164
1,150.87
846.30
304.57
124,687.07
165
1,150.87
844.24
306.63
124,380.43
166
1,150.87
842.16
308.71
124,071.72
167
1,150.87
840.07
310.80
123,760.92
168
1,150.87
837.96
312.91
123,448.01
169
1,150.87
835.85
315.02
123,132.99
170
1,150.87
833.71
317.16
122,815.83
171
1,150.87
831.57
319.30
122,496.53
172
1,150.87
829.40
321.47
122,175.06
173
1,150.87
827.23
323.64
121,851.42
174
1,150.87
825.04
325.83
121,525.58
175
1,150.87
822.83
328.04
121,197.54
176
1,150.87
820.61
330.26
120,867.28
177
1,150.87
818.37
332.50
120,534.78
178
1,150.87
816.12
334.75
120,200.03
179
1,150.87
813.85
337.02
119,863.02
180
1,150.87
811.57
339.30
119,523.72
181
1,150.87
809.28
341.59
119,182.13
182
1,150.87
806.96
343.91
118,838.22
183
1,150.87
804.63
346.24
118,491.98
184
1,150.87
802.29
348.58
118,143.40
185
1,150.87
799.93
350.94
117,792.46
186
1,150.87
797.55
353.32
117,439.15
187
1,150.87
795.16
355.71
117,083.44
188
1,150.87
792.75
358.12
116,725.32
189
1,150.87
790.33
360.54
116,364.78
190
1,150.87
787.89
362.98
116,001.79
191
1,150.87
785.43
365.44
115,636.35
192
1,150.87
782.95
367.92
115,268.44
193
1,150.87
780.46
370.41
114,898.03
194
1,150.87
777.96
372.91
114,525.11
195
1,150.87
775.43
375.44
114,149.68
196
1,150.87
772.89
377.98
113,771.69
197
1,150.87
770.33
380.54
113,391.15
198
1,150.87
767.75
383.12
113,008.04
199
1,150.87
765.16
385.71
112,622.32
200
1,150.87
762.55
388.32
112,234.00
201
1,150.87
759.92
390.95
111,843.05
202
1,150.87
757.27
393.60
111,449.45
203
1,150.87
754.61
396.26
111,053.18
204
1,150.87
751.92
398.95
110,654.24
205
1,150.87
749.22
401.65
110,252.59
206
1,150.87
746.50
404.37
109,848.22
207
1,150.87
743.76
407.11
109,441.11
208
1,150.87
741.01
409.86
109,031.25
209
1,150.87
738.23
412.64
108,618.61
210
1,150.87
735.44
415.43
108,203.18
211
1,150.87
732.63
418.24
107,784.94
212
1,150.87
729.79
421.08
107,363.86
213
1,150.87
726.94
423.93
106,939.94
214
1,150.87
724.07
426.80
106,513.14
215
1,150.87
721.18
429.69
106,083.45
216
1,150.87
718.27
432.60
105,650.85
217
1,150.87
715.34
435.53
105,215.33
218
1,150.87
712.40
438.47
104,776.85
219
1,150.87
709.43
441.44
104,335.41
220
1,150.87
706.44
444.43
103,890.98
221
1,150.87
703.43
447.44
103,443.54
222
1,150.87
700.40
450.47
102,993.07
223
1,150.87
697.35
453.52
102,539.54
224
1,150.87
694.28
456.59
102,082.95
225
1,150.87
691.19
459.68
101,623.27
226
1,150.87
688.07
462.80
101,160.47
227
1,150.87
684.94
465.93
100,694.54
228
1,150.87
681.79
469.08
100,225.46
229
1,150.87
678.61
472.26
99,753.20
230
1,150.87
675.41
475.46
99,277.74
231
1,150.87
672.19
478.68
98,799.07
232
1,150.87
668.95
481.92
98,317.15
233
1,150.87
665.69
485.18
97,831.97
234
1,150.87
662.40
488.47
97,343.50
235
1,150.87
659.10
491.77
96,851.73
236
1,150.87
655.77
495.10
96,356.62
237
1,150.87
652.41
498.46
95,858.17
238
1,150.87
649.04
501.83
95,356.34
239
1,150.87
645.64
505.23
94,851.11
240
1,150.87
642.22
508.65
94,342.46
241
1,150.87
638.78
512.09
93,830.37
242
1,150.87
635.31
515.56
93,314.81
243
1,150.87
631.82
519.05
92,795.76
244
1,150.87
628.30
522.57
92,273.19
245
1,150.87
624.77
526.10
91,747.09
246
1,150.87
621.20
529.67
91,217.42
247
1,150.87
617.62
533.25
90,684.17
248
1,150.87
614.01
536.86
90,147.31
249
1,150.87
610.37
540.50
89,606.81
250
1,150.87
606.71
544.16
89,062.65
251
1,150.87
603.03
547.84
88,514.81
252
1,150.87
599.32
551.55
87,963.26
253
1,150.87
595.58
555.29
87,407.97
254
1,150.87
591.82
559.05
86,848.93
255
1,150.87
588.04
562.83
86,286.10
256
1,150.87
584.23
566.64
85,719.46
257
1,150.87
580.39
570.48
85,148.98
258
1,150.87
576.53
574.34
84,574.64
259
1,150.87
572.64
578.23
83,996.41
260
1,150.87
568.73
582.14
83,414.27
261
1,150.87
564.78
586.09
82,828.18
262
1,150.87
560.82
590.05
82,238.13
263
1,150.87
556.82
594.05
81,644.08
264
1,150.87
552.80
598.07
81,046.01
265
1,150.87
548.75
602.12
80,443.88
266
1,150.87
544.67
606.20
79,837.69
267
1,150.87
540.57
610.30
79,227.38
268
1,150.87
536.44
614.43
78,612.95
269
1,150.87
532.28
618.59
77,994.35
270
1,150.87
528.09
622.78
77,371.57
271
1,150.87
523.87
627.00
76,744.57
272
1,150.87
519.62
631.25
76,113.33
273
1,150.87
515.35
635.52
75,477.81
274
1,150.87
511.05
639.82
74,837.98
275
1,150.87
506.72
644.15
74,193.83
276
1,150.87
502.35
648.52
73,545.31
277
1,150.87
497.96
652.91
72,892.41
278
1,150.87
493.54
657.33
72,235.08
279
1,150.87
489.09
661.78
71,573.30
280
1,150.87
484.61
666.26
70,907.04
281
1,150.87
480.10
670.77
70,236.27
282
1,150.87
475.56
675.31
69,560.96
283
1,150.87
470.99
679.88
68,881.08
284
1,150.87
466.38
684.49
68,196.59
285
1,150.87
461.75
689.12
67,507.47
286
1,150.87
457.08
693.79
66,813.68
287
1,150.87
452.38
698.49
66,115.19
288
1,150.87
447.65
703.22
65,411.98
289
1,150.87
442.89
707.98
64,704.00
290
1,150.87
438.10
712.77
63,991.23
291
1,150.87
433.27
717.60
63,273.63
292
1,150.87
428.42
722.45
62,551.18
293
1,150.87
423.52
727.35
61,823.83
294
1,150.87
418.60
732.27
61,091.56
295
1,150.87
413.64
737.23
60,354.33
296
1,150.87
408.65
742.22
59,612.11
297
1,150.87
403.62
747.25
58,864.87
298
1,150.87
398.56
752.31
58,112.56
299
1,150.87
393.47
757.40
57,355.16
300
1,150.87
388.34
762.53
56,592.63
301
1,150.87
383.18
767.69
55,824.94
302
1,150.87
377.98
772.89
55,052.05
303
1,150.87
372.75
778.12
54,273.93
304
1,150.87
367.48
783.39
53,490.54
305
1,150.87
362.18
788.69
52,701.85
306
1,150.87
356.84
794.03
51,907.81
307
1,150.87
351.46
799.41
51,108.40
308
1,150.87
346.05
804.82
50,303.58
309
1,150.87
340.60
810.27
49,493.30
310
1,150.87
335.11
815.76
48,677.55
311
1,150.87
329.59
821.28
47,856.26
312
1,150.87
324.03
826.84
47,029.42
313
1,150.87
318.43
832.44
46,196.98
314
1,150.87
312.79
838.08
45,358.90
315
1,150.87
307.12
843.75
44,515.15
316
1,150.87
301.40
849.47
43,665.68
317
1,150.87
295.65
855.22
42,810.47
318
1,150.87
289.86
861.01
41,949.46
319
1,150.87
284.03
866.84
41,082.62
320
1,150.87
278.16
872.71
40,209.91
321
1,150.87
272.25
878.62
39,331.30
322
1,150.87
266.31
884.56
38,446.73
323
1,150.87
260.32
890.55
37,556.18
324
1,150.87
254.29
896.58
36,659.60
325
1,150.87
248.22
902.65
35,756.94
326
1,150.87
242.10
908.77
34,848.18
327
1,150.87
235.95
914.92
33,933.26
328
1,150.87
229.76
921.11
33,012.15
329
1,150.87
223.52
927.35
32,084.80
330
1,150.87
217.24
933.63
31,151.17
331
1,150.87
210.92
939.95
30,211.22
332
1,150.87
204.56
946.31
29,264.90
333
1,150.87
198.15
952.72
28,312.18
334
1,150.87
191.70
959.17
27,353.01
335
1,150.87
185.20
965.67
26,387.34
336
1,150.87
178.66
972.21
25,415.13
337
1,150.87
172.08
978.79
24,436.34
338
1,150.87
165.45
985.42
23,450.93
339
1,150.87
158.78
992.09
22,458.84
340
1,150.87
152.07
998.80
21,460.04
341
1,150.87
145.30
1,005.57
20,454.47
342
1,150.87
138.49
1,012.38
19,442.09
343
1,150.87
131.64
1,019.23
18,422.86
344
1,150.87
124.74
1,026.13
17,396.73
345
1,150.87
117.79
1,033.08
16,363.65
346
1,150.87
110.80
1,040.07
15,323.58
347
1,150.87
103.75
1,047.12
14,276.46
348
1,150.87
96.66
1,054.21
13,222.25
349
1,150.87
89.53
1,061.34
12,160.91
350
1,150.87
82.34
1,068.53
11,092.38
351
1,150.87
75.10
1,075.77
10,016.61
352
1,150.87
67.82
1,083.05
8,933.56
353
1,150.87
60.49
1,090.38
7,843.18
354
1,150.87
53.10
1,097.77
6,745.42
355
1,150.87
45.67
1,105.20
5,640.22
356
1,150.87
38.19
1,112.68
4,527.54
357
1,150.87
30.66
1,120.21
3,407.32
358
1,150.87
23.07
1,127.80
2,279.52
359
1,150.87
15.43
1,135.44
1,144.09
360
1,151.83
7.75
1,144.09
0.00
Totals
414,314.16
259,314.16
155,000.00

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