Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,164.46  
 

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
1,164.46
1,065.63
98.84
154,901.17
2
1,164.46
1,064.95
99.51
154,801.65
3
1,164.46
1,064.26
100.20
154,701.45
4
1,164.46
1,063.57
100.89
154,600.56
5
1,164.46
1,062.88
101.58
154,498.98
6
1,164.46
1,062.18
102.28
154,396.70
7
1,164.46
1,061.48
102.98
154,293.72
8
1,164.46
1,060.77
103.69
154,190.03
9
1,164.46
1,060.06
104.40
154,085.63
10
1,164.46
1,059.34
105.12
153,980.51
11
1,164.46
1,058.62
105.84
153,874.66
12
1,164.46
1,057.89
106.57
153,768.09
13
1,164.46
1,057.16
107.30
153,660.79
14
1,164.46
1,056.42
108.04
153,552.74
15
1,164.46
1,055.68
108.78
153,443.96
16
1,164.46
1,054.93
109.53
153,334.43
17
1,164.46
1,054.17
110.29
153,224.14
18
1,164.46
1,053.42
111.04
153,113.10
19
1,164.46
1,052.65
111.81
153,001.29
20
1,164.46
1,051.88
112.58
152,888.71
21
1,164.46
1,051.11
113.35
152,775.36
22
1,164.46
1,050.33
114.13
152,661.23
23
1,164.46
1,049.55
114.91
152,546.32
24
1,164.46
1,048.76
115.70
152,430.61
25
1,164.46
1,047.96
116.50
152,314.12
26
1,164.46
1,047.16
117.30
152,196.81
27
1,164.46
1,046.35
118.11
152,078.71
28
1,164.46
1,045.54
118.92
151,959.79
29
1,164.46
1,044.72
119.74
151,840.05
30
1,164.46
1,043.90
120.56
151,719.49
31
1,164.46
1,043.07
121.39
151,598.10
32
1,164.46
1,042.24
122.22
151,475.88
33
1,164.46
1,041.40
123.06
151,352.82
34
1,164.46
1,040.55
123.91
151,228.91
35
1,164.46
1,039.70
124.76
151,104.15
36
1,164.46
1,038.84
125.62
150,978.53
37
1,164.46
1,037.98
126.48
150,852.05
38
1,164.46
1,037.11
127.35
150,724.69
39
1,164.46
1,036.23
128.23
150,596.47
40
1,164.46
1,035.35
129.11
150,467.36
41
1,164.46
1,034.46
130.00
150,337.36
42
1,164.46
1,033.57
130.89
150,206.47
43
1,164.46
1,032.67
131.79
150,074.68
44
1,164.46
1,031.76
132.70
149,941.98
45
1,164.46
1,030.85
133.61
149,808.37
46
1,164.46
1,029.93
134.53
149,673.85
47
1,164.46
1,029.01
135.45
149,538.39
48
1,164.46
1,028.08
136.38
149,402.01
49
1,164.46
1,027.14
137.32
149,264.69
50
1,164.46
1,026.19
138.27
149,126.42
51
1,164.46
1,025.24
139.22
148,987.21
52
1,164.46
1,024.29
140.17
148,847.03
53
1,164.46
1,023.32
141.14
148,705.90
54
1,164.46
1,022.35
142.11
148,563.79
55
1,164.46
1,021.38
143.08
148,420.71
56
1,164.46
1,020.39
144.07
148,276.64
57
1,164.46
1,019.40
145.06
148,131.58
58
1,164.46
1,018.40
146.06
147,985.53
59
1,164.46
1,017.40
147.06
147,838.47
60
1,164.46
1,016.39
148.07
147,690.40
61
1,164.46
1,015.37
149.09
147,541.31
62
1,164.46
1,014.35
150.11
147,391.19
63
1,164.46
1,013.31
151.15
147,240.05
64
1,164.46
1,012.28
152.18
147,087.86
65
1,164.46
1,011.23
153.23
146,934.63
66
1,164.46
1,010.18
154.28
146,780.35
67
1,164.46
1,009.11
155.35
146,625.00
68
1,164.46
1,008.05
156.41
146,468.59
69
1,164.46
1,006.97
157.49
146,311.10
70
1,164.46
1,005.89
158.57
146,152.53
71
1,164.46
1,004.80
159.66
145,992.87
72
1,164.46
1,003.70
160.76
145,832.11
73
1,164.46
1,002.60
161.86
145,670.25
74
1,164.46
1,001.48
162.98
145,507.27
75
1,164.46
1,000.36
164.10
145,343.17
76
1,164.46
999.23
165.23
145,177.95
77
1,164.46
998.10
166.36
145,011.58
78
1,164.46
996.95
167.51
144,844.08
79
1,164.46
995.80
168.66
144,675.42
80
1,164.46
994.64
169.82
144,505.60
81
1,164.46
993.48
170.98
144,334.62
82
1,164.46
992.30
172.16
144,162.46
83
1,164.46
991.12
173.34
143,989.12
84
1,164.46
989.93
174.53
143,814.58
85
1,164.46
988.73
175.73
143,638.85
86
1,164.46
987.52
176.94
143,461.91
87
1,164.46
986.30
178.16
143,283.75
88
1,164.46
985.08
179.38
143,104.36
89
1,164.46
983.84
180.62
142,923.74
90
1,164.46
982.60
181.86
142,741.89
91
1,164.46
981.35
183.11
142,558.78
92
1,164.46
980.09
184.37
142,374.41
93
1,164.46
978.82
185.64
142,188.77
94
1,164.46
977.55
186.91
142,001.86
95
1,164.46
976.26
188.20
141,813.66
96
1,164.46
974.97
189.49
141,624.17
97
1,164.46
973.67
190.79
141,433.38
98
1,164.46
972.35
192.11
141,241.27
99
1,164.46
971.03
193.43
141,047.85
100
1,164.46
969.70
194.76
140,853.09
101
1,164.46
968.36
196.10
140,656.99
102
1,164.46
967.02
197.44
140,459.55
103
1,164.46
965.66
198.80
140,260.75
104
1,164.46
964.29
200.17
140,060.58
105
1,164.46
962.92
201.54
139,859.04
106
1,164.46
961.53
202.93
139,656.11
107
1,164.46
960.14
204.32
139,451.79
108
1,164.46
958.73
205.73
139,246.06
109
1,164.46
957.32
207.14
139,038.91
110
1,164.46
955.89
208.57
138,830.35
111
1,164.46
954.46
210.00
138,620.35
112
1,164.46
953.01
211.45
138,408.90
113
1,164.46
951.56
212.90
138,196.00
114
1,164.46
950.10
214.36
137,981.64
115
1,164.46
948.62
215.84
137,765.80
116
1,164.46
947.14
217.32
137,548.48
117
1,164.46
945.65
218.81
137,329.67
118
1,164.46
944.14
220.32
137,109.35
119
1,164.46
942.63
221.83
136,887.52
120
1,164.46
941.10
223.36
136,664.16
121
1,164.46
939.57
224.89
136,439.26
122
1,164.46
938.02
226.44
136,212.82
123
1,164.46
936.46
228.00
135,984.83
124
1,164.46
934.90
229.56
135,755.26
125
1,164.46
933.32
231.14
135,524.12
126
1,164.46
931.73
232.73
135,291.39
127
1,164.46
930.13
234.33
135,057.06
128
1,164.46
928.52
235.94
134,821.11
129
1,164.46
926.90
237.56
134,583.55
130
1,164.46
925.26
239.20
134,344.35
131
1,164.46
923.62
240.84
134,103.51
132
1,164.46
921.96
242.50
133,861.01
133
1,164.46
920.29
244.17
133,616.85
134
1,164.46
918.62
245.84
133,371.00
135
1,164.46
916.93
247.53
133,123.47
136
1,164.46
915.22
249.24
132,874.23
137
1,164.46
913.51
250.95
132,623.28
138
1,164.46
911.79
252.67
132,370.61
139
1,164.46
910.05
254.41
132,116.19
140
1,164.46
908.30
256.16
131,860.03
141
1,164.46
906.54
257.92
131,602.11
142
1,164.46
904.76
259.70
131,342.41
143
1,164.46
902.98
261.48
131,080.93
144
1,164.46
901.18
263.28
130,817.66
145
1,164.46
899.37
265.09
130,552.57
146
1,164.46
897.55
266.91
130,285.66
147
1,164.46
895.71
268.75
130,016.91
148
1,164.46
893.87
270.59
129,746.32
149
1,164.46
892.01
272.45
129,473.86
150
1,164.46
890.13
274.33
129,199.53
151
1,164.46
888.25
276.21
128,923.32
152
1,164.46
886.35
278.11
128,645.21
153
1,164.46
884.44
280.02
128,365.18
154
1,164.46
882.51
281.95
128,083.24
155
1,164.46
880.57
283.89
127,799.35
156
1,164.46
878.62
285.84
127,513.51
157
1,164.46
876.66
287.80
127,225.70
158
1,164.46
874.68
289.78
126,935.92
159
1,164.46
872.68
291.78
126,644.14
160
1,164.46
870.68
293.78
126,350.36
161
1,164.46
868.66
295.80
126,054.56
162
1,164.46
866.63
297.83
125,756.73
163
1,164.46
864.58
299.88
125,456.84
164
1,164.46
862.52
301.94
125,154.90
165
1,164.46
860.44
304.02
124,850.88
166
1,164.46
858.35
306.11
124,544.77
167
1,164.46
856.25
308.21
124,236.56
168
1,164.46
854.13
310.33
123,926.22
169
1,164.46
851.99
312.47
123,613.75
170
1,164.46
849.84
314.62
123,299.14
171
1,164.46
847.68
316.78
122,982.36
172
1,164.46
845.50
318.96
122,663.40
173
1,164.46
843.31
321.15
122,342.26
174
1,164.46
841.10
323.36
122,018.90
175
1,164.46
838.88
325.58
121,693.32
176
1,164.46
836.64
327.82
121,365.50
177
1,164.46
834.39
330.07
121,035.43
178
1,164.46
832.12
332.34
120,703.09
179
1,164.46
829.83
334.63
120,368.46
180
1,164.46
827.53
336.93
120,031.53
181
1,164.46
825.22
339.24
119,692.29
182
1,164.46
822.88
341.58
119,350.71
183
1,164.46
820.54
343.92
119,006.79
184
1,164.46
818.17
346.29
118,660.50
185
1,164.46
815.79
348.67
118,311.83
186
1,164.46
813.39
351.07
117,960.77
187
1,164.46
810.98
353.48
117,607.29
188
1,164.46
808.55
355.91
117,251.38
189
1,164.46
806.10
358.36
116,893.02
190
1,164.46
803.64
360.82
116,532.20
191
1,164.46
801.16
363.30
116,168.90
192
1,164.46
798.66
365.80
115,803.10
193
1,164.46
796.15
368.31
115,434.79
194
1,164.46
793.61
370.85
115,063.94
195
1,164.46
791.06
373.40
114,690.55
196
1,164.46
788.50
375.96
114,314.58
197
1,164.46
785.91
378.55
113,936.04
198
1,164.46
783.31
381.15
113,554.89
199
1,164.46
780.69
383.77
113,171.12
200
1,164.46
778.05
386.41
112,784.71
201
1,164.46
775.39
389.07
112,395.64
202
1,164.46
772.72
391.74
112,003.90
203
1,164.46
770.03
394.43
111,609.47
204
1,164.46
767.32
397.14
111,212.32
205
1,164.46
764.58
399.88
110,812.45
206
1,164.46
761.84
402.62
110,409.82
207
1,164.46
759.07
405.39
110,004.43
208
1,164.46
756.28
408.18
109,596.25
209
1,164.46
753.47
410.99
109,185.27
210
1,164.46
750.65
413.81
108,771.46
211
1,164.46
747.80
416.66
108,354.80
212
1,164.46
744.94
419.52
107,935.28
213
1,164.46
742.06
422.40
107,512.87
214
1,164.46
739.15
425.31
107,087.56
215
1,164.46
736.23
428.23
106,659.33
216
1,164.46
733.28
431.18
106,228.15
217
1,164.46
730.32
434.14
105,794.01
218
1,164.46
727.33
437.13
105,356.89
219
1,164.46
724.33
440.13
104,916.76
220
1,164.46
721.30
443.16
104,473.60
221
1,164.46
718.26
446.20
104,027.39
222
1,164.46
715.19
449.27
103,578.12
223
1,164.46
712.10
452.36
103,125.76
224
1,164.46
708.99
455.47
102,670.29
225
1,164.46
705.86
458.60
102,211.69
226
1,164.46
702.71
461.75
101,749.93
227
1,164.46
699.53
464.93
101,285.01
228
1,164.46
696.33
468.13
100,816.88
229
1,164.46
693.12
471.34
100,345.54
230
1,164.46
689.88
474.58
99,870.95
231
1,164.46
686.61
477.85
99,393.10
232
1,164.46
683.33
481.13
98,911.97
233
1,164.46
680.02
484.44
98,427.53
234
1,164.46
676.69
487.77
97,939.76
235
1,164.46
673.34
491.12
97,448.64
236
1,164.46
669.96
494.50
96,954.14
237
1,164.46
666.56
497.90
96,456.24
238
1,164.46
663.14
501.32
95,954.91
239
1,164.46
659.69
504.77
95,450.14
240
1,164.46
656.22
508.24
94,941.90
241
1,164.46
652.73
511.73
94,430.17
242
1,164.46
649.21
515.25
93,914.92
243
1,164.46
645.67
518.79
93,396.12
244
1,164.46
642.10
522.36
92,873.76
245
1,164.46
638.51
525.95
92,347.81
246
1,164.46
634.89
529.57
91,818.24
247
1,164.46
631.25
533.21
91,285.03
248
1,164.46
627.58
536.88
90,748.15
249
1,164.46
623.89
540.57
90,207.59
250
1,164.46
620.18
544.28
89,663.30
251
1,164.46
616.44
548.02
89,115.28
252
1,164.46
612.67
551.79
88,563.49
253
1,164.46
608.87
555.59
88,007.90
254
1,164.46
605.05
559.41
87,448.49
255
1,164.46
601.21
563.25
86,885.24
256
1,164.46
597.34
567.12
86,318.12
257
1,164.46
593.44
571.02
85,747.10
258
1,164.46
589.51
574.95
85,172.15
259
1,164.46
585.56
578.90
84,593.24
260
1,164.46
581.58
582.88
84,010.36
261
1,164.46
577.57
586.89
83,423.47
262
1,164.46
573.54
590.92
82,832.55
263
1,164.46
569.47
594.99
82,237.56
264
1,164.46
565.38
599.08
81,638.49
265
1,164.46
561.26
603.20
81,035.29
266
1,164.46
557.12
607.34
80,427.95
267
1,164.46
552.94
611.52
79,816.43
268
1,164.46
548.74
615.72
79,200.71
269
1,164.46
544.50
619.96
78,580.76
270
1,164.46
540.24
624.22
77,956.54
271
1,164.46
535.95
628.51
77,328.03
272
1,164.46
531.63
632.83
76,695.20
273
1,164.46
527.28
637.18
76,058.02
274
1,164.46
522.90
641.56
75,416.46
275
1,164.46
518.49
645.97
74,770.49
276
1,164.46
514.05
650.41
74,120.07
277
1,164.46
509.58
654.88
73,465.19
278
1,164.46
505.07
659.39
72,805.80
279
1,164.46
500.54
663.92
72,141.88
280
1,164.46
495.98
668.48
71,473.40
281
1,164.46
491.38
673.08
70,800.32
282
1,164.46
486.75
677.71
70,122.61
283
1,164.46
482.09
682.37
69,440.24
284
1,164.46
477.40
687.06
68,753.18
285
1,164.46
472.68
691.78
68,061.40
286
1,164.46
467.92
696.54
67,364.86
287
1,164.46
463.13
701.33
66,663.54
288
1,164.46
458.31
706.15
65,957.39
289
1,164.46
453.46
711.00
65,246.39
290
1,164.46
448.57
715.89
64,530.50
291
1,164.46
443.65
720.81
63,809.68
292
1,164.46
438.69
725.77
63,083.91
293
1,164.46
433.70
730.76
62,353.16
294
1,164.46
428.68
735.78
61,617.37
295
1,164.46
423.62
740.84
60,876.53
296
1,164.46
418.53
745.93
60,130.60
297
1,164.46
413.40
751.06
59,379.54
298
1,164.46
408.23
756.23
58,623.31
299
1,164.46
403.04
761.42
57,861.89
300
1,164.46
397.80
766.66
57,095.23
301
1,164.46
392.53
771.93
56,323.30
302
1,164.46
387.22
777.24
55,546.06
303
1,164.46
381.88
782.58
54,763.48
304
1,164.46
376.50
787.96
53,975.52
305
1,164.46
371.08
793.38
53,182.14
306
1,164.46
365.63
798.83
52,383.31
307
1,164.46
360.14
804.32
51,578.98
308
1,164.46
354.61
809.85
50,769.13
309
1,164.46
349.04
815.42
49,953.71
310
1,164.46
343.43
821.03
49,132.68
311
1,164.46
337.79
826.67
48,306.00
312
1,164.46
332.10
832.36
47,473.65
313
1,164.46
326.38
838.08
46,635.57
314
1,164.46
320.62
843.84
45,791.73
315
1,164.46
314.82
849.64
44,942.09
316
1,164.46
308.98
855.48
44,086.60
317
1,164.46
303.10
861.36
43,225.24
318
1,164.46
297.17
867.29
42,357.95
319
1,164.46
291.21
873.25
41,484.70
320
1,164.46
285.21
879.25
40,605.45
321
1,164.46
279.16
885.30
39,720.15
322
1,164.46
273.08
891.38
38,828.77
323
1,164.46
266.95
897.51
37,931.26
324
1,164.46
260.78
903.68
37,027.57
325
1,164.46
254.56
909.90
36,117.68
326
1,164.46
248.31
916.15
35,201.53
327
1,164.46
242.01
922.45
34,279.08
328
1,164.46
235.67
928.79
33,350.29
329
1,164.46
229.28
935.18
32,415.11
330
1,164.46
222.85
941.61
31,473.50
331
1,164.46
216.38
948.08
30,525.42
332
1,164.46
209.86
954.60
29,570.83
333
1,164.46
203.30
961.16
28,609.67
334
1,164.46
196.69
967.77
27,641.90
335
1,164.46
190.04
974.42
26,667.48
336
1,164.46
183.34
981.12
25,686.35
337
1,164.46
176.59
987.87
24,698.49
338
1,164.46
169.80
994.66
23,703.83
339
1,164.46
162.96
1,001.50
22,702.33
340
1,164.46
156.08
1,008.38
21,693.95
341
1,164.46
149.15
1,015.31
20,678.64
342
1,164.46
142.17
1,022.29
19,656.34
343
1,164.46
135.14
1,029.32
18,627.02
344
1,164.46
128.06
1,036.40
17,590.62
345
1,164.46
120.94
1,043.52
16,547.10
346
1,164.46
113.76
1,050.70
15,496.40
347
1,164.46
106.54
1,057.92
14,438.48
348
1,164.46
99.26
1,065.20
13,373.28
349
1,164.46
91.94
1,072.52
12,300.76
350
1,164.46
84.57
1,079.89
11,220.87
351
1,164.46
77.14
1,087.32
10,133.55
352
1,164.46
69.67
1,094.79
9,038.76
353
1,164.46
62.14
1,102.32
7,936.44
354
1,164.46
54.56
1,109.90
6,826.55
355
1,164.46
46.93
1,117.53
5,709.02
356
1,164.46
39.25
1,125.21
4,583.81
357
1,164.46
31.51
1,132.95
3,450.86
358
1,164.46
23.72
1,140.74
2,310.13
359
1,164.46
15.88
1,148.58
1,161.55
360
1,169.54
7.99
1,161.55
0.00
Totals
419,210.68
264,210.68
155,000.00

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