Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,318.09  
 

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
1,318.09
1,231.88
86.21
161,913.79
2
1,318.09
1,231.22
86.87
161,826.91
3
1,318.09
1,230.56
87.53
161,739.38
4
1,318.09
1,229.89
88.20
161,651.19
5
1,318.09
1,229.22
88.87
161,562.32
6
1,318.09
1,228.55
89.54
161,472.78
7
1,318.09
1,227.87
90.22
161,382.55
8
1,318.09
1,227.18
90.91
161,291.64
9
1,318.09
1,226.49
91.60
161,200.04
10
1,318.09
1,225.79
92.30
161,107.74
11
1,318.09
1,225.09
93.00
161,014.74
12
1,318.09
1,224.38
93.71
160,921.04
13
1,318.09
1,223.67
94.42
160,826.62
14
1,318.09
1,222.95
95.14
160,731.48
15
1,318.09
1,222.23
95.86
160,635.62
16
1,318.09
1,221.50
96.59
160,539.03
17
1,318.09
1,220.77
97.32
160,441.70
18
1,318.09
1,220.03
98.06
160,343.64
19
1,318.09
1,219.28
98.81
160,244.83
20
1,318.09
1,218.53
99.56
160,145.27
21
1,318.09
1,217.77
100.32
160,044.95
22
1,318.09
1,217.01
101.08
159,943.87
23
1,318.09
1,216.24
101.85
159,842.02
24
1,318.09
1,215.47
102.62
159,739.39
25
1,318.09
1,214.68
103.41
159,635.99
26
1,318.09
1,213.90
104.19
159,531.79
27
1,318.09
1,213.11
104.98
159,426.81
28
1,318.09
1,212.31
105.78
159,321.03
29
1,318.09
1,211.50
106.59
159,214.44
30
1,318.09
1,210.69
107.40
159,107.05
31
1,318.09
1,209.88
108.21
158,998.83
32
1,318.09
1,209.05
109.04
158,889.80
33
1,318.09
1,208.22
109.87
158,779.93
34
1,318.09
1,207.39
110.70
158,669.23
35
1,318.09
1,206.55
111.54
158,557.69
36
1,318.09
1,205.70
112.39
158,445.30
37
1,318.09
1,204.84
113.25
158,332.05
38
1,318.09
1,203.98
114.11
158,217.94
39
1,318.09
1,203.12
114.97
158,102.97
40
1,318.09
1,202.24
115.85
157,987.12
41
1,318.09
1,201.36
116.73
157,870.39
42
1,318.09
1,200.47
117.62
157,752.77
43
1,318.09
1,199.58
118.51
157,634.26
44
1,318.09
1,198.68
119.41
157,514.85
45
1,318.09
1,197.77
120.32
157,394.53
46
1,318.09
1,196.85
121.24
157,273.29
47
1,318.09
1,195.93
122.16
157,151.13
48
1,318.09
1,195.00
123.09
157,028.05
49
1,318.09
1,194.07
124.02
156,904.03
50
1,318.09
1,193.12
124.97
156,779.06
51
1,318.09
1,192.17
125.92
156,653.14
52
1,318.09
1,191.22
126.87
156,526.27
53
1,318.09
1,190.25
127.84
156,398.43
54
1,318.09
1,189.28
128.81
156,269.62
55
1,318.09
1,188.30
129.79
156,139.83
56
1,318.09
1,187.31
130.78
156,009.06
57
1,318.09
1,186.32
131.77
155,877.28
58
1,318.09
1,185.32
132.77
155,744.51
59
1,318.09
1,184.31
133.78
155,610.73
60
1,318.09
1,183.29
134.80
155,475.93
61
1,318.09
1,182.26
135.83
155,340.10
62
1,318.09
1,181.23
136.86
155,203.25
63
1,318.09
1,180.19
137.90
155,065.35
64
1,318.09
1,179.14
138.95
154,926.40
65
1,318.09
1,178.09
140.00
154,786.40
66
1,318.09
1,177.02
141.07
154,645.33
67
1,318.09
1,175.95
142.14
154,503.19
68
1,318.09
1,174.87
143.22
154,359.96
69
1,318.09
1,173.78
144.31
154,215.65
70
1,318.09
1,172.68
145.41
154,070.24
71
1,318.09
1,171.58
146.51
153,923.73
72
1,318.09
1,170.46
147.63
153,776.10
73
1,318.09
1,169.34
148.75
153,627.35
74
1,318.09
1,168.21
149.88
153,477.47
75
1,318.09
1,167.07
151.02
153,326.45
76
1,318.09
1,165.92
152.17
153,174.28
77
1,318.09
1,164.76
153.33
153,020.95
78
1,318.09
1,163.60
154.49
152,866.46
79
1,318.09
1,162.42
155.67
152,710.79
80
1,318.09
1,161.24
156.85
152,553.94
81
1,318.09
1,160.05
158.04
152,395.89
82
1,318.09
1,158.84
159.25
152,236.65
83
1,318.09
1,157.63
160.46
152,076.19
84
1,318.09
1,156.41
161.68
151,914.51
85
1,318.09
1,155.18
162.91
151,751.61
86
1,318.09
1,153.94
164.15
151,587.46
87
1,318.09
1,152.70
165.39
151,422.07
88
1,318.09
1,151.44
166.65
151,255.41
89
1,318.09
1,150.17
167.92
151,087.50
90
1,318.09
1,148.89
169.20
150,918.30
91
1,318.09
1,147.61
170.48
150,747.82
92
1,318.09
1,146.31
171.78
150,576.04
93
1,318.09
1,145.01
173.08
150,402.96
94
1,318.09
1,143.69
174.40
150,228.55
95
1,318.09
1,142.36
175.73
150,052.83
96
1,318.09
1,141.03
177.06
149,875.76
97
1,318.09
1,139.68
178.41
149,697.35
98
1,318.09
1,138.32
179.77
149,517.59
99
1,318.09
1,136.96
181.13
149,336.45
100
1,318.09
1,135.58
182.51
149,153.94
101
1,318.09
1,134.19
183.90
148,970.05
102
1,318.09
1,132.79
185.30
148,784.75
103
1,318.09
1,131.38
186.71
148,598.04
104
1,318.09
1,129.96
188.13
148,409.92
105
1,318.09
1,128.53
189.56
148,220.36
106
1,318.09
1,127.09
191.00
148,029.36
107
1,318.09
1,125.64
192.45
147,836.91
108
1,318.09
1,124.18
193.91
147,643.00
109
1,318.09
1,122.70
195.39
147,447.61
110
1,318.09
1,121.22
196.87
147,250.74
111
1,318.09
1,119.72
198.37
147,052.37
112
1,318.09
1,118.21
199.88
146,852.49
113
1,318.09
1,116.69
201.40
146,651.09
114
1,318.09
1,115.16
202.93
146,448.16
115
1,318.09
1,113.62
204.47
146,243.68
116
1,318.09
1,112.06
206.03
146,037.66
117
1,318.09
1,110.49
207.60
145,830.06
118
1,318.09
1,108.92
209.17
145,620.89
119
1,318.09
1,107.33
210.76
145,410.12
120
1,318.09
1,105.72
212.37
145,197.75
121
1,318.09
1,104.11
213.98
144,983.77
122
1,318.09
1,102.48
215.61
144,768.16
123
1,318.09
1,100.84
217.25
144,550.91
124
1,318.09
1,099.19
218.90
144,332.01
125
1,318.09
1,097.52
220.57
144,111.45
126
1,318.09
1,095.85
222.24
143,889.21
127
1,318.09
1,094.16
223.93
143,665.27
128
1,318.09
1,092.45
225.64
143,439.64
129
1,318.09
1,090.74
227.35
143,212.29
130
1,318.09
1,089.01
229.08
142,983.21
131
1,318.09
1,087.27
230.82
142,752.38
132
1,318.09
1,085.51
232.58
142,519.81
133
1,318.09
1,083.74
234.35
142,285.46
134
1,318.09
1,081.96
236.13
142,049.33
135
1,318.09
1,080.17
237.92
141,811.41
136
1,318.09
1,078.36
239.73
141,571.68
137
1,318.09
1,076.53
241.56
141,330.12
138
1,318.09
1,074.70
243.39
141,086.73
139
1,318.09
1,072.85
245.24
140,841.49
140
1,318.09
1,070.98
247.11
140,594.38
141
1,318.09
1,069.10
248.99
140,345.39
142
1,318.09
1,067.21
250.88
140,094.51
143
1,318.09
1,065.30
252.79
139,841.73
144
1,318.09
1,063.38
254.71
139,587.02
145
1,318.09
1,061.44
256.65
139,330.37
146
1,318.09
1,059.49
258.60
139,071.77
147
1,318.09
1,057.52
260.57
138,811.20
148
1,318.09
1,055.54
262.55
138,548.66
149
1,318.09
1,053.55
264.54
138,284.11
150
1,318.09
1,051.54
266.55
138,017.56
151
1,318.09
1,049.51
268.58
137,748.98
152
1,318.09
1,047.47
270.62
137,478.36
153
1,318.09
1,045.41
272.68
137,205.67
154
1,318.09
1,043.33
274.76
136,930.92
155
1,318.09
1,041.25
276.84
136,654.07
156
1,318.09
1,039.14
278.95
136,375.12
157
1,318.09
1,037.02
281.07
136,094.05
158
1,318.09
1,034.88
283.21
135,810.85
159
1,318.09
1,032.73
285.36
135,525.48
160
1,318.09
1,030.56
287.53
135,237.95
161
1,318.09
1,028.37
289.72
134,948.23
162
1,318.09
1,026.17
291.92
134,656.31
163
1,318.09
1,023.95
294.14
134,362.17
164
1,318.09
1,021.71
296.38
134,065.79
165
1,318.09
1,019.46
298.63
133,767.16
166
1,318.09
1,017.19
300.90
133,466.26
167
1,318.09
1,014.90
303.19
133,163.07
168
1,318.09
1,012.59
305.50
132,857.57
169
1,318.09
1,010.27
307.82
132,549.76
170
1,318.09
1,007.93
310.16
132,239.60
171
1,318.09
1,005.57
312.52
131,927.08
172
1,318.09
1,003.20
314.89
131,612.18
173
1,318.09
1,000.80
317.29
131,294.89
174
1,318.09
998.39
319.70
130,975.19
175
1,318.09
995.96
322.13
130,653.06
176
1,318.09
993.51
324.58
130,328.48
177
1,318.09
991.04
327.05
130,001.43
178
1,318.09
988.55
329.54
129,671.89
179
1,318.09
986.05
332.04
129,339.85
180
1,318.09
983.52
334.57
129,005.28
181
1,318.09
980.98
337.11
128,668.17
182
1,318.09
978.41
339.68
128,328.49
183
1,318.09
975.83
342.26
127,986.23
184
1,318.09
973.23
344.86
127,641.37
185
1,318.09
970.61
347.48
127,293.89
186
1,318.09
967.96
350.13
126,943.76
187
1,318.09
965.30
352.79
126,590.97
188
1,318.09
962.62
355.47
126,235.50
189
1,318.09
959.92
358.17
125,877.33
190
1,318.09
957.19
360.90
125,516.43
191
1,318.09
954.45
363.64
125,152.79
192
1,318.09
951.68
366.41
124,786.38
193
1,318.09
948.90
369.19
124,417.18
194
1,318.09
946.09
372.00
124,045.18
195
1,318.09
943.26
374.83
123,670.35
196
1,318.09
940.41
377.68
123,292.67
197
1,318.09
937.54
380.55
122,912.12
198
1,318.09
934.64
383.45
122,528.68
199
1,318.09
931.73
386.36
122,142.31
200
1,318.09
928.79
389.30
121,753.02
201
1,318.09
925.83
392.26
121,360.76
202
1,318.09
922.85
395.24
120,965.51
203
1,318.09
919.84
398.25
120,567.26
204
1,318.09
916.81
401.28
120,165.99
205
1,318.09
913.76
404.33
119,761.66
206
1,318.09
910.69
407.40
119,354.26
207
1,318.09
907.59
410.50
118,943.76
208
1,318.09
904.47
413.62
118,530.14
209
1,318.09
901.32
416.77
118,113.37
210
1,318.09
898.15
419.94
117,693.43
211
1,318.09
894.96
423.13
117,270.30
212
1,318.09
891.74
426.35
116,843.96
213
1,318.09
888.50
429.59
116,414.37
214
1,318.09
885.23
432.86
115,981.51
215
1,318.09
881.94
436.15
115,545.36
216
1,318.09
878.63
439.46
115,105.90
217
1,318.09
875.28
442.81
114,663.09
218
1,318.09
871.92
446.17
114,216.92
219
1,318.09
868.52
449.57
113,767.36
220
1,318.09
865.11
452.98
113,314.37
221
1,318.09
861.66
456.43
112,857.94
222
1,318.09
858.19
459.90
112,398.04
223
1,318.09
854.69
463.40
111,934.65
224
1,318.09
851.17
466.92
111,467.73
225
1,318.09
847.62
470.47
110,997.26
226
1,318.09
844.04
474.05
110,523.21
227
1,318.09
840.44
477.65
110,045.56
228
1,318.09
836.80
481.29
109,564.27
229
1,318.09
833.14
484.95
109,079.33
230
1,318.09
829.46
488.63
108,590.69
231
1,318.09
825.74
492.35
108,098.34
232
1,318.09
822.00
496.09
107,602.25
233
1,318.09
818.23
499.86
107,102.39
234
1,318.09
814.42
503.67
106,598.72
235
1,318.09
810.59
507.50
106,091.23
236
1,318.09
806.74
511.35
105,579.87
237
1,318.09
802.85
515.24
105,064.63
238
1,318.09
798.93
519.16
104,545.47
239
1,318.09
794.98
523.11
104,022.36
240
1,318.09
791.00
527.09
103,495.27
241
1,318.09
787.00
531.09
102,964.18
242
1,318.09
782.96
535.13
102,429.04
243
1,318.09
778.89
539.20
101,889.84
244
1,318.09
774.79
543.30
101,346.54
245
1,318.09
770.66
547.43
100,799.11
246
1,318.09
766.49
551.60
100,247.51
247
1,318.09
762.30
555.79
99,691.72
248
1,318.09
758.07
560.02
99,131.70
249
1,318.09
753.81
564.28
98,567.42
250
1,318.09
749.52
568.57
97,998.86
251
1,318.09
745.20
572.89
97,425.97
252
1,318.09
740.84
577.25
96,848.72
253
1,318.09
736.45
581.64
96,267.08
254
1,318.09
732.03
586.06
95,681.02
255
1,318.09
727.57
590.52
95,090.51
256
1,318.09
723.08
595.01
94,495.50
257
1,318.09
718.56
599.53
93,895.97
258
1,318.09
714.00
604.09
93,291.88
259
1,318.09
709.41
608.68
92,683.20
260
1,318.09
704.78
613.31
92,069.89
261
1,318.09
700.11
617.98
91,451.91
262
1,318.09
695.42
622.67
90,829.24
263
1,318.09
690.68
627.41
90,201.83
264
1,318.09
685.91
632.18
89,569.65
265
1,318.09
681.10
636.99
88,932.66
266
1,318.09
676.26
641.83
88,290.83
267
1,318.09
671.38
646.71
87,644.12
268
1,318.09
666.46
651.63
86,992.49
269
1,318.09
661.51
656.58
86,335.90
270
1,318.09
656.51
661.58
85,674.33
271
1,318.09
651.48
666.61
85,007.72
272
1,318.09
646.41
671.68
84,336.04
273
1,318.09
641.31
676.78
83,659.26
274
1,318.09
636.16
681.93
82,977.33
275
1,318.09
630.97
687.12
82,290.21
276
1,318.09
625.75
692.34
81,597.87
277
1,318.09
620.48
697.61
80,900.26
278
1,318.09
615.18
702.91
80,197.35
279
1,318.09
609.83
708.26
79,489.09
280
1,318.09
604.45
713.64
78,775.45
281
1,318.09
599.02
719.07
78,056.38
282
1,318.09
593.55
724.54
77,331.85
283
1,318.09
588.04
730.05
76,601.80
284
1,318.09
582.49
735.60
75,866.21
285
1,318.09
576.90
741.19
75,125.02
286
1,318.09
571.26
746.83
74,378.19
287
1,318.09
565.58
752.51
73,625.68
288
1,318.09
559.86
758.23
72,867.45
289
1,318.09
554.10
763.99
72,103.46
290
1,318.09
548.29
769.80
71,333.66
291
1,318.09
542.43
775.66
70,558.00
292
1,318.09
536.53
781.56
69,776.45
293
1,318.09
530.59
787.50
68,988.95
294
1,318.09
524.60
793.49
68,195.46
295
1,318.09
518.57
799.52
67,395.94
296
1,318.09
512.49
805.60
66,590.34
297
1,318.09
506.36
811.73
65,778.61
298
1,318.09
500.19
817.90
64,960.72
299
1,318.09
493.97
824.12
64,136.60
300
1,318.09
487.71
830.38
63,306.21
301
1,318.09
481.39
836.70
62,469.51
302
1,318.09
475.03
843.06
61,626.45
303
1,318.09
468.62
849.47
60,776.98
304
1,318.09
462.16
855.93
59,921.05
305
1,318.09
455.65
862.44
59,058.61
306
1,318.09
449.09
869.00
58,189.61
307
1,318.09
442.48
875.61
57,314.00
308
1,318.09
435.83
882.26
56,431.74
309
1,318.09
429.12
888.97
55,542.76
310
1,318.09
422.36
895.73
54,647.03
311
1,318.09
415.55
902.54
53,744.49
312
1,318.09
408.68
909.41
52,835.08
313
1,318.09
401.77
916.32
51,918.76
314
1,318.09
394.80
923.29
50,995.46
315
1,318.09
387.78
930.31
50,065.15
316
1,318.09
380.70
937.39
49,127.77
317
1,318.09
373.58
944.51
48,183.25
318
1,318.09
366.39
951.70
47,231.56
319
1,318.09
359.16
958.93
46,272.62
320
1,318.09
351.86
966.23
45,306.40
321
1,318.09
344.52
973.57
44,332.82
322
1,318.09
337.11
980.98
43,351.85
323
1,318.09
329.65
988.44
42,363.41
324
1,318.09
322.14
995.95
41,367.46
325
1,318.09
314.57
1,003.52
40,363.94
326
1,318.09
306.93
1,011.16
39,352.78
327
1,318.09
299.25
1,018.84
38,333.94
328
1,318.09
291.50
1,026.59
37,307.34
329
1,318.09
283.69
1,034.40
36,272.94
330
1,318.09
275.83
1,042.26
35,230.68
331
1,318.09
267.90
1,050.19
34,180.49
332
1,318.09
259.91
1,058.18
33,122.31
333
1,318.09
251.87
1,066.22
32,056.09
334
1,318.09
243.76
1,074.33
30,981.76
335
1,318.09
235.59
1,082.50
29,899.26
336
1,318.09
227.36
1,090.73
28,808.53
337
1,318.09
219.06
1,099.03
27,709.51
338
1,318.09
210.71
1,107.38
26,602.12
339
1,318.09
202.29
1,115.80
25,486.32
340
1,318.09
193.80
1,124.29
24,362.03
341
1,318.09
185.25
1,132.84
23,229.20
342
1,318.09
176.64
1,141.45
22,087.74
343
1,318.09
167.96
1,150.13
20,937.61
344
1,318.09
159.21
1,158.88
19,778.74
345
1,318.09
150.40
1,167.69
18,611.05
346
1,318.09
141.52
1,176.57
17,434.48
347
1,318.09
132.57
1,185.52
16,248.96
348
1,318.09
123.56
1,194.53
15,054.43
349
1,318.09
114.48
1,203.61
13,850.82
350
1,318.09
105.32
1,212.77
12,638.05
351
1,318.09
96.10
1,221.99
11,416.07
352
1,318.09
86.81
1,231.28
10,184.78
353
1,318.09
77.45
1,240.64
8,944.14
354
1,318.09
68.01
1,250.08
7,694.06
355
1,318.09
58.51
1,259.58
6,434.48
356
1,318.09
48.93
1,269.16
5,165.32
357
1,318.09
39.28
1,278.81
3,886.51
358
1,318.09
29.55
1,288.54
2,597.97
359
1,318.09
19.76
1,298.33
1,299.64
360
1,309.52
9.88
1,299.64
0.00
Totals
474,503.83
312,503.83
162,000.00

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