Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,088.40  
 

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
1,088.40
972.88
115.52
155,545.48
2
1,088.40
972.16
116.24
155,429.24
3
1,088.40
971.43
116.97
155,312.27
4
1,088.40
970.70
117.70
155,194.57
5
1,088.40
969.97
118.43
155,076.14
6
1,088.40
969.23
119.17
154,956.97
7
1,088.40
968.48
119.92
154,837.05
8
1,088.40
967.73
120.67
154,716.38
9
1,088.40
966.98
121.42
154,594.96
10
1,088.40
966.22
122.18
154,472.78
11
1,088.40
965.45
122.95
154,349.83
12
1,088.40
964.69
123.71
154,226.12
13
1,088.40
963.91
124.49
154,101.63
14
1,088.40
963.14
125.26
153,976.37
15
1,088.40
962.35
126.05
153,850.32
16
1,088.40
961.56
126.84
153,723.48
17
1,088.40
960.77
127.63
153,595.85
18
1,088.40
959.97
128.43
153,467.43
19
1,088.40
959.17
129.23
153,338.20
20
1,088.40
958.36
130.04
153,208.16
21
1,088.40
957.55
130.85
153,077.31
22
1,088.40
956.73
131.67
152,945.65
23
1,088.40
955.91
132.49
152,813.16
24
1,088.40
955.08
133.32
152,679.84
25
1,088.40
954.25
134.15
152,545.69
26
1,088.40
953.41
134.99
152,410.70
27
1,088.40
952.57
135.83
152,274.87
28
1,088.40
951.72
136.68
152,138.18
29
1,088.40
950.86
137.54
152,000.65
30
1,088.40
950.00
138.40
151,862.25
31
1,088.40
949.14
139.26
151,722.99
32
1,088.40
948.27
140.13
151,582.86
33
1,088.40
947.39
141.01
151,441.85
34
1,088.40
946.51
141.89
151,299.96
35
1,088.40
945.62
142.78
151,157.19
36
1,088.40
944.73
143.67
151,013.52
37
1,088.40
943.83
144.57
150,868.96
38
1,088.40
942.93
145.47
150,723.49
39
1,088.40
942.02
146.38
150,577.11
40
1,088.40
941.11
147.29
150,429.82
41
1,088.40
940.19
148.21
150,281.60
42
1,088.40
939.26
149.14
150,132.46
43
1,088.40
938.33
150.07
149,982.39
44
1,088.40
937.39
151.01
149,831.38
45
1,088.40
936.45
151.95
149,679.43
46
1,088.40
935.50
152.90
149,526.52
47
1,088.40
934.54
153.86
149,372.66
48
1,088.40
933.58
154.82
149,217.84
49
1,088.40
932.61
155.79
149,062.05
50
1,088.40
931.64
156.76
148,905.29
51
1,088.40
930.66
157.74
148,747.55
52
1,088.40
929.67
158.73
148,588.82
53
1,088.40
928.68
159.72
148,429.10
54
1,088.40
927.68
160.72
148,268.38
55
1,088.40
926.68
161.72
148,106.66
56
1,088.40
925.67
162.73
147,943.93
57
1,088.40
924.65
163.75
147,780.18
58
1,088.40
923.63
164.77
147,615.40
59
1,088.40
922.60
165.80
147,449.60
60
1,088.40
921.56
166.84
147,282.76
61
1,088.40
920.52
167.88
147,114.88
62
1,088.40
919.47
168.93
146,945.94
63
1,088.40
918.41
169.99
146,775.96
64
1,088.40
917.35
171.05
146,604.91
65
1,088.40
916.28
172.12
146,432.79
66
1,088.40
915.20
173.20
146,259.59
67
1,088.40
914.12
174.28
146,085.31
68
1,088.40
913.03
175.37
145,909.95
69
1,088.40
911.94
176.46
145,733.48
70
1,088.40
910.83
177.57
145,555.92
71
1,088.40
909.72
178.68
145,377.24
72
1,088.40
908.61
179.79
145,197.45
73
1,088.40
907.48
180.92
145,016.54
74
1,088.40
906.35
182.05
144,834.49
75
1,088.40
905.22
183.18
144,651.30
76
1,088.40
904.07
184.33
144,466.98
77
1,088.40
902.92
185.48
144,281.49
78
1,088.40
901.76
186.64
144,094.85
79
1,088.40
900.59
187.81
143,907.05
80
1,088.40
899.42
188.98
143,718.06
81
1,088.40
898.24
190.16
143,527.90
82
1,088.40
897.05
191.35
143,336.55
83
1,088.40
895.85
192.55
143,144.01
84
1,088.40
894.65
193.75
142,950.26
85
1,088.40
893.44
194.96
142,755.29
86
1,088.40
892.22
196.18
142,559.12
87
1,088.40
890.99
197.41
142,361.71
88
1,088.40
889.76
198.64
142,163.07
89
1,088.40
888.52
199.88
141,963.19
90
1,088.40
887.27
201.13
141,762.06
91
1,088.40
886.01
202.39
141,559.67
92
1,088.40
884.75
203.65
141,356.02
93
1,088.40
883.48
204.92
141,151.10
94
1,088.40
882.19
206.21
140,944.89
95
1,088.40
880.91
207.49
140,737.40
96
1,088.40
879.61
208.79
140,528.60
97
1,088.40
878.30
210.10
140,318.51
98
1,088.40
876.99
211.41
140,107.10
99
1,088.40
875.67
212.73
139,894.37
100
1,088.40
874.34
214.06
139,680.31
101
1,088.40
873.00
215.40
139,464.91
102
1,088.40
871.66
216.74
139,248.17
103
1,088.40
870.30
218.10
139,030.07
104
1,088.40
868.94
219.46
138,810.60
105
1,088.40
867.57
220.83
138,589.77
106
1,088.40
866.19
222.21
138,367.56
107
1,088.40
864.80
223.60
138,143.95
108
1,088.40
863.40
225.00
137,918.95
109
1,088.40
861.99
226.41
137,692.55
110
1,088.40
860.58
227.82
137,464.73
111
1,088.40
859.15
229.25
137,235.48
112
1,088.40
857.72
230.68
137,004.80
113
1,088.40
856.28
232.12
136,772.68
114
1,088.40
854.83
233.57
136,539.11
115
1,088.40
853.37
235.03
136,304.08
116
1,088.40
851.90
236.50
136,067.58
117
1,088.40
850.42
237.98
135,829.60
118
1,088.40
848.94
239.46
135,590.14
119
1,088.40
847.44
240.96
135,349.18
120
1,088.40
845.93
242.47
135,106.71
121
1,088.40
844.42
243.98
134,862.73
122
1,088.40
842.89
245.51
134,617.22
123
1,088.40
841.36
247.04
134,370.18
124
1,088.40
839.81
248.59
134,121.59
125
1,088.40
838.26
250.14
133,871.45
126
1,088.40
836.70
251.70
133,619.75
127
1,088.40
835.12
253.28
133,366.47
128
1,088.40
833.54
254.86
133,111.61
129
1,088.40
831.95
256.45
132,855.16
130
1,088.40
830.34
258.06
132,597.10
131
1,088.40
828.73
259.67
132,337.43
132
1,088.40
827.11
261.29
132,076.14
133
1,088.40
825.48
262.92
131,813.22
134
1,088.40
823.83
264.57
131,548.65
135
1,088.40
822.18
266.22
131,282.43
136
1,088.40
820.52
267.88
131,014.55
137
1,088.40
818.84
269.56
130,744.99
138
1,088.40
817.16
271.24
130,473.74
139
1,088.40
815.46
272.94
130,200.80
140
1,088.40
813.76
274.64
129,926.16
141
1,088.40
812.04
276.36
129,649.80
142
1,088.40
810.31
278.09
129,371.71
143
1,088.40
808.57
279.83
129,091.88
144
1,088.40
806.82
281.58
128,810.31
145
1,088.40
805.06
283.34
128,526.97
146
1,088.40
803.29
285.11
128,241.86
147
1,088.40
801.51
286.89
127,954.98
148
1,088.40
799.72
288.68
127,666.29
149
1,088.40
797.91
290.49
127,375.81
150
1,088.40
796.10
292.30
127,083.51
151
1,088.40
794.27
294.13
126,789.38
152
1,088.40
792.43
295.97
126,493.41
153
1,088.40
790.58
297.82
126,195.60
154
1,088.40
788.72
299.68
125,895.92
155
1,088.40
786.85
301.55
125,594.37
156
1,088.40
784.96
303.44
125,290.93
157
1,088.40
783.07
305.33
124,985.60
158
1,088.40
781.16
307.24
124,678.36
159
1,088.40
779.24
309.16
124,369.20
160
1,088.40
777.31
311.09
124,058.11
161
1,088.40
775.36
313.04
123,745.07
162
1,088.40
773.41
314.99
123,430.08
163
1,088.40
771.44
316.96
123,113.12
164
1,088.40
769.46
318.94
122,794.17
165
1,088.40
767.46
320.94
122,473.24
166
1,088.40
765.46
322.94
122,150.30
167
1,088.40
763.44
324.96
121,825.33
168
1,088.40
761.41
326.99
121,498.34
169
1,088.40
759.36
329.04
121,169.31
170
1,088.40
757.31
331.09
120,838.22
171
1,088.40
755.24
333.16
120,505.05
172
1,088.40
753.16
335.24
120,169.81
173
1,088.40
751.06
337.34
119,832.47
174
1,088.40
748.95
339.45
119,493.03
175
1,088.40
746.83
341.57
119,151.46
176
1,088.40
744.70
343.70
118,807.75
177
1,088.40
742.55
345.85
118,461.90
178
1,088.40
740.39
348.01
118,113.89
179
1,088.40
738.21
350.19
117,763.70
180
1,088.40
736.02
352.38
117,411.32
181
1,088.40
733.82
354.58
117,056.74
182
1,088.40
731.60
356.80
116,699.95
183
1,088.40
729.37
359.03
116,340.92
184
1,088.40
727.13
361.27
115,979.65
185
1,088.40
724.87
363.53
115,616.13
186
1,088.40
722.60
365.80
115,250.33
187
1,088.40
720.31
368.09
114,882.24
188
1,088.40
718.01
370.39
114,511.86
189
1,088.40
715.70
372.70
114,139.16
190
1,088.40
713.37
375.03
113,764.13
191
1,088.40
711.03
377.37
113,386.75
192
1,088.40
708.67
379.73
113,007.02
193
1,088.40
706.29
382.11
112,624.91
194
1,088.40
703.91
384.49
112,240.42
195
1,088.40
701.50
386.90
111,853.52
196
1,088.40
699.08
389.32
111,464.21
197
1,088.40
696.65
391.75
111,072.46
198
1,088.40
694.20
394.20
110,678.26
199
1,088.40
691.74
396.66
110,281.60
200
1,088.40
689.26
399.14
109,882.46
201
1,088.40
686.77
401.63
109,480.82
202
1,088.40
684.26
404.14
109,076.68
203
1,088.40
681.73
406.67
108,670.01
204
1,088.40
679.19
409.21
108,260.80
205
1,088.40
676.63
411.77
107,849.03
206
1,088.40
674.06
414.34
107,434.68
207
1,088.40
671.47
416.93
107,017.75
208
1,088.40
668.86
419.54
106,598.21
209
1,088.40
666.24
422.16
106,176.05
210
1,088.40
663.60
424.80
105,751.25
211
1,088.40
660.95
427.45
105,323.79
212
1,088.40
658.27
430.13
104,893.67
213
1,088.40
655.59
432.81
104,460.85
214
1,088.40
652.88
435.52
104,025.33
215
1,088.40
650.16
438.24
103,587.09
216
1,088.40
647.42
440.98
103,146.11
217
1,088.40
644.66
443.74
102,702.37
218
1,088.40
641.89
446.51
102,255.86
219
1,088.40
639.10
449.30
101,806.56
220
1,088.40
636.29
452.11
101,354.45
221
1,088.40
633.47
454.93
100,899.52
222
1,088.40
630.62
457.78
100,441.74
223
1,088.40
627.76
460.64
99,981.10
224
1,088.40
624.88
463.52
99,517.58
225
1,088.40
621.98
466.42
99,051.17
226
1,088.40
619.07
469.33
98,581.84
227
1,088.40
616.14
472.26
98,109.58
228
1,088.40
613.18
475.22
97,634.36
229
1,088.40
610.21
478.19
97,156.18
230
1,088.40
607.23
481.17
96,675.00
231
1,088.40
604.22
484.18
96,190.82
232
1,088.40
601.19
487.21
95,703.61
233
1,088.40
598.15
490.25
95,213.36
234
1,088.40
595.08
493.32
94,720.04
235
1,088.40
592.00
496.40
94,223.64
236
1,088.40
588.90
499.50
93,724.14
237
1,088.40
585.78
502.62
93,221.52
238
1,088.40
582.63
505.77
92,715.75
239
1,088.40
579.47
508.93
92,206.83
240
1,088.40
576.29
512.11
91,694.72
241
1,088.40
573.09
515.31
91,179.41
242
1,088.40
569.87
518.53
90,660.88
243
1,088.40
566.63
521.77
90,139.11
244
1,088.40
563.37
525.03
89,614.08
245
1,088.40
560.09
528.31
89,085.77
246
1,088.40
556.79
531.61
88,554.16
247
1,088.40
553.46
534.94
88,019.22
248
1,088.40
550.12
538.28
87,480.94
249
1,088.40
546.76
541.64
86,939.30
250
1,088.40
543.37
545.03
86,394.27
251
1,088.40
539.96
548.44
85,845.83
252
1,088.40
536.54
551.86
85,293.97
253
1,088.40
533.09
555.31
84,738.65
254
1,088.40
529.62
558.78
84,179.87
255
1,088.40
526.12
562.28
83,617.59
256
1,088.40
522.61
565.79
83,051.80
257
1,088.40
519.07
569.33
82,482.48
258
1,088.40
515.52
572.88
81,909.59
259
1,088.40
511.93
576.47
81,333.13
260
1,088.40
508.33
580.07
80,753.06
261
1,088.40
504.71
583.69
80,169.37
262
1,088.40
501.06
587.34
79,582.03
263
1,088.40
497.39
591.01
78,991.01
264
1,088.40
493.69
594.71
78,396.31
265
1,088.40
489.98
598.42
77,797.88
266
1,088.40
486.24
602.16
77,195.72
267
1,088.40
482.47
605.93
76,589.79
268
1,088.40
478.69
609.71
75,980.08
269
1,088.40
474.88
613.52
75,366.56
270
1,088.40
471.04
617.36
74,749.20
271
1,088.40
467.18
621.22
74,127.98
272
1,088.40
463.30
625.10
73,502.88
273
1,088.40
459.39
629.01
72,873.87
274
1,088.40
455.46
632.94
72,240.93
275
1,088.40
451.51
636.89
71,604.04
276
1,088.40
447.53
640.87
70,963.17
277
1,088.40
443.52
644.88
70,318.29
278
1,088.40
439.49
648.91
69,669.37
279
1,088.40
435.43
652.97
69,016.41
280
1,088.40
431.35
657.05
68,359.36
281
1,088.40
427.25
661.15
67,698.21
282
1,088.40
423.11
665.29
67,032.92
283
1,088.40
418.96
669.44
66,363.48
284
1,088.40
414.77
673.63
65,689.85
285
1,088.40
410.56
677.84
65,012.01
286
1,088.40
406.33
682.07
64,329.93
287
1,088.40
402.06
686.34
63,643.60
288
1,088.40
397.77
690.63
62,952.97
289
1,088.40
393.46
694.94
62,258.03
290
1,088.40
389.11
699.29
61,558.74
291
1,088.40
384.74
703.66
60,855.08
292
1,088.40
380.34
708.06
60,147.02
293
1,088.40
375.92
712.48
59,434.54
294
1,088.40
371.47
716.93
58,717.61
295
1,088.40
366.99
721.41
57,996.19
296
1,088.40
362.48
725.92
57,270.27
297
1,088.40
357.94
730.46
56,539.81
298
1,088.40
353.37
735.03
55,804.78
299
1,088.40
348.78
739.62
55,065.16
300
1,088.40
344.16
744.24
54,320.92
301
1,088.40
339.51
748.89
53,572.03
302
1,088.40
334.83
753.57
52,818.45
303
1,088.40
330.12
758.28
52,060.17
304
1,088.40
325.38
763.02
51,297.14
305
1,088.40
320.61
767.79
50,529.35
306
1,088.40
315.81
772.59
49,756.76
307
1,088.40
310.98
777.42
48,979.34
308
1,088.40
306.12
782.28
48,197.06
309
1,088.40
301.23
787.17
47,409.89
310
1,088.40
296.31
792.09
46,617.80
311
1,088.40
291.36
797.04
45,820.76
312
1,088.40
286.38
802.02
45,018.74
313
1,088.40
281.37
807.03
44,211.71
314
1,088.40
276.32
812.08
43,399.63
315
1,088.40
271.25
817.15
42,582.48
316
1,088.40
266.14
822.26
41,760.22
317
1,088.40
261.00
827.40
40,932.82
318
1,088.40
255.83
832.57
40,100.25
319
1,088.40
250.63
837.77
39,262.48
320
1,088.40
245.39
843.01
38,419.47
321
1,088.40
240.12
848.28
37,571.19
322
1,088.40
234.82
853.58
36,717.61
323
1,088.40
229.49
858.91
35,858.70
324
1,088.40
224.12
864.28
34,994.41
325
1,088.40
218.72
869.68
34,124.73
326
1,088.40
213.28
875.12
33,249.61
327
1,088.40
207.81
880.59
32,369.02
328
1,088.40
202.31
886.09
31,482.93
329
1,088.40
196.77
891.63
30,591.29
330
1,088.40
191.20
897.20
29,694.09
331
1,088.40
185.59
902.81
28,791.28
332
1,088.40
179.95
908.45
27,882.82
333
1,088.40
174.27
914.13
26,968.69
334
1,088.40
168.55
919.85
26,048.84
335
1,088.40
162.81
925.59
25,123.25
336
1,088.40
157.02
931.38
24,191.87
337
1,088.40
151.20
937.20
23,254.67
338
1,088.40
145.34
943.06
22,311.61
339
1,088.40
139.45
948.95
21,362.66
340
1,088.40
133.52
954.88
20,407.78
341
1,088.40
127.55
960.85
19,446.92
342
1,088.40
121.54
966.86
18,480.07
343
1,088.40
115.50
972.90
17,507.17
344
1,088.40
109.42
978.98
16,528.19
345
1,088.40
103.30
985.10
15,543.09
346
1,088.40
97.14
991.26
14,551.83
347
1,088.40
90.95
997.45
13,554.38
348
1,088.40
84.71
1,003.69
12,550.70
349
1,088.40
78.44
1,009.96
11,540.74
350
1,088.40
72.13
1,016.27
10,524.47
351
1,088.40
65.78
1,022.62
9,501.85
352
1,088.40
59.39
1,029.01
8,472.83
353
1,088.40
52.96
1,035.44
7,437.39
354
1,088.40
46.48
1,041.92
6,395.47
355
1,088.40
39.97
1,048.43
5,347.04
356
1,088.40
33.42
1,054.98
4,292.06
357
1,088.40
26.83
1,061.57
3,230.49
358
1,088.40
20.19
1,068.21
2,162.28
359
1,088.40
13.51
1,074.89
1,087.39
360
1,094.19
6.80
1,087.39
0.00
Totals
391,829.79
236,168.79
155,661.00

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