Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,029.01  
 

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
1,029.01
881.83
147.18
162,652.82
2
1,029.01
881.04
147.97
162,504.85
3
1,029.01
880.23
148.78
162,356.07
4
1,029.01
879.43
149.58
162,206.49
5
1,029.01
878.62
150.39
162,056.10
6
1,029.01
877.80
151.21
161,904.90
7
1,029.01
876.98
152.03
161,752.87
8
1,029.01
876.16
152.85
161,600.02
9
1,029.01
875.33
153.68
161,446.34
10
1,029.01
874.50
154.51
161,291.84
11
1,029.01
873.66
155.35
161,136.49
12
1,029.01
872.82
156.19
160,980.30
13
1,029.01
871.98
157.03
160,823.27
14
1,029.01
871.13
157.88
160,665.39
15
1,029.01
870.27
158.74
160,506.65
16
1,029.01
869.41
159.60
160,347.05
17
1,029.01
868.55
160.46
160,186.58
18
1,029.01
867.68
161.33
160,025.25
19
1,029.01
866.80
162.21
159,863.04
20
1,029.01
865.92
163.09
159,699.96
21
1,029.01
865.04
163.97
159,535.99
22
1,029.01
864.15
164.86
159,371.13
23
1,029.01
863.26
165.75
159,205.38
24
1,029.01
862.36
166.65
159,038.74
25
1,029.01
861.46
167.55
158,871.19
26
1,029.01
860.55
168.46
158,702.73
27
1,029.01
859.64
169.37
158,533.36
28
1,029.01
858.72
170.29
158,363.07
29
1,029.01
857.80
171.21
158,191.86
30
1,029.01
856.87
172.14
158,019.72
31
1,029.01
855.94
173.07
157,846.65
32
1,029.01
855.00
174.01
157,672.65
33
1,029.01
854.06
174.95
157,497.70
34
1,029.01
853.11
175.90
157,321.80
35
1,029.01
852.16
176.85
157,144.95
36
1,029.01
851.20
177.81
156,967.14
37
1,029.01
850.24
178.77
156,788.37
38
1,029.01
849.27
179.74
156,608.63
39
1,029.01
848.30
180.71
156,427.92
40
1,029.01
847.32
181.69
156,246.22
41
1,029.01
846.33
182.68
156,063.55
42
1,029.01
845.34
183.67
155,879.88
43
1,029.01
844.35
184.66
155,695.22
44
1,029.01
843.35
185.66
155,509.56
45
1,029.01
842.34
186.67
155,322.89
46
1,029.01
841.33
187.68
155,135.22
47
1,029.01
840.32
188.69
154,946.52
48
1,029.01
839.29
189.72
154,756.81
49
1,029.01
838.27
190.74
154,566.06
50
1,029.01
837.23
191.78
154,374.28
51
1,029.01
836.19
192.82
154,181.47
52
1,029.01
835.15
193.86
153,987.61
53
1,029.01
834.10
194.91
153,792.70
54
1,029.01
833.04
195.97
153,596.73
55
1,029.01
831.98
197.03
153,399.70
56
1,029.01
830.92
198.09
153,201.61
57
1,029.01
829.84
199.17
153,002.44
58
1,029.01
828.76
200.25
152,802.19
59
1,029.01
827.68
201.33
152,600.86
60
1,029.01
826.59
202.42
152,398.44
61
1,029.01
825.49
203.52
152,194.92
62
1,029.01
824.39
204.62
151,990.30
63
1,029.01
823.28
205.73
151,784.57
64
1,029.01
822.17
206.84
151,577.73
65
1,029.01
821.05
207.96
151,369.77
66
1,029.01
819.92
209.09
151,160.67
67
1,029.01
818.79
210.22
150,950.45
68
1,029.01
817.65
211.36
150,739.09
69
1,029.01
816.50
212.51
150,526.58
70
1,029.01
815.35
213.66
150,312.93
71
1,029.01
814.20
214.81
150,098.11
72
1,029.01
813.03
215.98
149,882.13
73
1,029.01
811.86
217.15
149,664.98
74
1,029.01
810.69
218.32
149,446.66
75
1,029.01
809.50
219.51
149,227.15
76
1,029.01
808.31
220.70
149,006.46
77
1,029.01
807.12
221.89
148,784.56
78
1,029.01
805.92
223.09
148,561.47
79
1,029.01
804.71
224.30
148,337.17
80
1,029.01
803.49
225.52
148,111.65
81
1,029.01
802.27
226.74
147,884.91
82
1,029.01
801.04
227.97
147,656.95
83
1,029.01
799.81
229.20
147,427.74
84
1,029.01
798.57
230.44
147,197.30
85
1,029.01
797.32
231.69
146,965.61
86
1,029.01
796.06
232.95
146,732.66
87
1,029.01
794.80
234.21
146,498.46
88
1,029.01
793.53
235.48
146,262.98
89
1,029.01
792.26
236.75
146,026.23
90
1,029.01
790.98
238.03
145,788.19
91
1,029.01
789.69
239.32
145,548.87
92
1,029.01
788.39
240.62
145,308.25
93
1,029.01
787.09
241.92
145,066.32
94
1,029.01
785.78
243.23
144,823.09
95
1,029.01
784.46
244.55
144,578.54
96
1,029.01
783.13
245.88
144,332.66
97
1,029.01
781.80
247.21
144,085.45
98
1,029.01
780.46
248.55
143,836.91
99
1,029.01
779.12
249.89
143,587.01
100
1,029.01
777.76
251.25
143,335.77
101
1,029.01
776.40
252.61
143,083.16
102
1,029.01
775.03
253.98
142,829.18
103
1,029.01
773.66
255.35
142,573.83
104
1,029.01
772.27
256.74
142,317.10
105
1,029.01
770.88
258.13
142,058.97
106
1,029.01
769.49
259.52
141,799.45
107
1,029.01
768.08
260.93
141,538.52
108
1,029.01
766.67
262.34
141,276.17
109
1,029.01
765.25
263.76
141,012.41
110
1,029.01
763.82
265.19
140,747.22
111
1,029.01
762.38
266.63
140,480.59
112
1,029.01
760.94
268.07
140,212.51
113
1,029.01
759.48
269.53
139,942.99
114
1,029.01
758.02
270.99
139,672.00
115
1,029.01
756.56
272.45
139,399.55
116
1,029.01
755.08
273.93
139,125.62
117
1,029.01
753.60
275.41
138,850.21
118
1,029.01
752.11
276.90
138,573.30
119
1,029.01
750.61
278.40
138,294.90
120
1,029.01
749.10
279.91
138,014.99
121
1,029.01
747.58
281.43
137,733.56
122
1,029.01
746.06
282.95
137,450.60
123
1,029.01
744.52
284.49
137,166.12
124
1,029.01
742.98
286.03
136,880.09
125
1,029.01
741.43
287.58
136,592.51
126
1,029.01
739.88
289.13
136,303.38
127
1,029.01
738.31
290.70
136,012.68
128
1,029.01
736.74
292.27
135,720.41
129
1,029.01
735.15
293.86
135,426.55
130
1,029.01
733.56
295.45
135,131.10
131
1,029.01
731.96
297.05
134,834.05
132
1,029.01
730.35
298.66
134,535.39
133
1,029.01
728.73
300.28
134,235.11
134
1,029.01
727.11
301.90
133,933.21
135
1,029.01
725.47
303.54
133,629.67
136
1,029.01
723.83
305.18
133,324.49
137
1,029.01
722.17
306.84
133,017.65
138
1,029.01
720.51
308.50
132,709.16
139
1,029.01
718.84
310.17
132,398.99
140
1,029.01
717.16
311.85
132,087.14
141
1,029.01
715.47
313.54
131,773.60
142
1,029.01
713.77
315.24
131,458.36
143
1,029.01
712.07
316.94
131,141.42
144
1,029.01
710.35
318.66
130,822.76
145
1,029.01
708.62
320.39
130,502.37
146
1,029.01
706.89
322.12
130,180.25
147
1,029.01
705.14
323.87
129,856.38
148
1,029.01
703.39
325.62
129,530.76
149
1,029.01
701.62
327.39
129,203.38
150
1,029.01
699.85
329.16
128,874.22
151
1,029.01
698.07
330.94
128,543.28
152
1,029.01
696.28
332.73
128,210.54
153
1,029.01
694.47
334.54
127,876.01
154
1,029.01
692.66
336.35
127,539.66
155
1,029.01
690.84
338.17
127,201.49
156
1,029.01
689.01
340.00
126,861.49
157
1,029.01
687.17
341.84
126,519.64
158
1,029.01
685.31
343.70
126,175.95
159
1,029.01
683.45
345.56
125,830.39
160
1,029.01
681.58
347.43
125,482.96
161
1,029.01
679.70
349.31
125,133.65
162
1,029.01
677.81
351.20
124,782.45
163
1,029.01
675.90
353.11
124,429.34
164
1,029.01
673.99
355.02
124,074.33
165
1,029.01
672.07
356.94
123,717.38
166
1,029.01
670.14
358.87
123,358.51
167
1,029.01
668.19
360.82
122,997.69
168
1,029.01
666.24
362.77
122,634.92
169
1,029.01
664.27
364.74
122,270.18
170
1,029.01
662.30
366.71
121,903.47
171
1,029.01
660.31
368.70
121,534.77
172
1,029.01
658.31
370.70
121,164.07
173
1,029.01
656.31
372.70
120,791.37
174
1,029.01
654.29
374.72
120,416.65
175
1,029.01
652.26
376.75
120,039.89
176
1,029.01
650.22
378.79
119,661.10
177
1,029.01
648.16
380.85
119,280.25
178
1,029.01
646.10
382.91
118,897.34
179
1,029.01
644.03
384.98
118,512.36
180
1,029.01
641.94
387.07
118,125.29
181
1,029.01
639.85
389.16
117,736.13
182
1,029.01
637.74
391.27
117,344.86
183
1,029.01
635.62
393.39
116,951.46
184
1,029.01
633.49
395.52
116,555.94
185
1,029.01
631.34
397.67
116,158.28
186
1,029.01
629.19
399.82
115,758.46
187
1,029.01
627.02
401.99
115,356.47
188
1,029.01
624.85
404.16
114,952.31
189
1,029.01
622.66
406.35
114,545.96
190
1,029.01
620.46
408.55
114,137.40
191
1,029.01
618.24
410.77
113,726.64
192
1,029.01
616.02
412.99
113,313.65
193
1,029.01
613.78
415.23
112,898.42
194
1,029.01
611.53
417.48
112,480.94
195
1,029.01
609.27
419.74
112,061.20
196
1,029.01
607.00
422.01
111,639.19
197
1,029.01
604.71
424.30
111,214.90
198
1,029.01
602.41
426.60
110,788.30
199
1,029.01
600.10
428.91
110,359.39
200
1,029.01
597.78
431.23
109,928.16
201
1,029.01
595.44
433.57
109,494.60
202
1,029.01
593.10
435.91
109,058.68
203
1,029.01
590.73
438.28
108,620.41
204
1,029.01
588.36
440.65
108,179.76
205
1,029.01
585.97
443.04
107,736.72
206
1,029.01
583.57
445.44
107,291.29
207
1,029.01
581.16
447.85
106,843.44
208
1,029.01
578.74
450.27
106,393.16
209
1,029.01
576.30
452.71
105,940.45
210
1,029.01
573.84
455.17
105,485.28
211
1,029.01
571.38
457.63
105,027.65
212
1,029.01
568.90
460.11
104,567.54
213
1,029.01
566.41
462.60
104,104.94
214
1,029.01
563.90
465.11
103,639.83
215
1,029.01
561.38
467.63
103,172.20
216
1,029.01
558.85
470.16
102,702.04
217
1,029.01
556.30
472.71
102,229.33
218
1,029.01
553.74
475.27
101,754.07
219
1,029.01
551.17
477.84
101,276.22
220
1,029.01
548.58
480.43
100,795.79
221
1,029.01
545.98
483.03
100,312.76
222
1,029.01
543.36
485.65
99,827.11
223
1,029.01
540.73
488.28
99,338.83
224
1,029.01
538.09
490.92
98,847.91
225
1,029.01
535.43
493.58
98,354.32
226
1,029.01
532.75
496.26
97,858.07
227
1,029.01
530.06
498.95
97,359.12
228
1,029.01
527.36
501.65
96,857.47
229
1,029.01
524.64
504.37
96,353.11
230
1,029.01
521.91
507.10
95,846.01
231
1,029.01
519.17
509.84
95,336.17
232
1,029.01
516.40
512.61
94,823.56
233
1,029.01
513.63
515.38
94,308.18
234
1,029.01
510.84
518.17
93,790.00
235
1,029.01
508.03
520.98
93,269.02
236
1,029.01
505.21
523.80
92,745.22
237
1,029.01
502.37
526.64
92,218.58
238
1,029.01
499.52
529.49
91,689.09
239
1,029.01
496.65
532.36
91,156.73
240
1,029.01
493.77
535.24
90,621.48
241
1,029.01
490.87
538.14
90,083.34
242
1,029.01
487.95
541.06
89,542.28
243
1,029.01
485.02
543.99
88,998.29
244
1,029.01
482.07
546.94
88,451.35
245
1,029.01
479.11
549.90
87,901.46
246
1,029.01
476.13
552.88
87,348.58
247
1,029.01
473.14
555.87
86,792.71
248
1,029.01
470.13
558.88
86,233.82
249
1,029.01
467.10
561.91
85,671.91
250
1,029.01
464.06
564.95
85,106.96
251
1,029.01
461.00
568.01
84,538.95
252
1,029.01
457.92
571.09
83,967.86
253
1,029.01
454.83
574.18
83,393.67
254
1,029.01
451.72
577.29
82,816.38
255
1,029.01
448.59
580.42
82,235.96
256
1,029.01
445.44
583.57
81,652.39
257
1,029.01
442.28
586.73
81,065.66
258
1,029.01
439.11
589.90
80,475.76
259
1,029.01
435.91
593.10
79,882.66
260
1,029.01
432.70
596.31
79,286.35
261
1,029.01
429.47
599.54
78,686.81
262
1,029.01
426.22
602.79
78,084.02
263
1,029.01
422.96
606.05
77,477.96
264
1,029.01
419.67
609.34
76,868.62
265
1,029.01
416.37
612.64
76,255.99
266
1,029.01
413.05
615.96
75,640.03
267
1,029.01
409.72
619.29
75,020.74
268
1,029.01
406.36
622.65
74,398.09
269
1,029.01
402.99
626.02
73,772.07
270
1,029.01
399.60
629.41
73,142.66
271
1,029.01
396.19
632.82
72,509.84
272
1,029.01
392.76
636.25
71,873.59
273
1,029.01
389.32
639.69
71,233.89
274
1,029.01
385.85
643.16
70,590.73
275
1,029.01
382.37
646.64
69,944.09
276
1,029.01
378.86
650.15
69,293.94
277
1,029.01
375.34
653.67
68,640.28
278
1,029.01
371.80
657.21
67,983.07
279
1,029.01
368.24
660.77
67,322.30
280
1,029.01
364.66
664.35
66,657.95
281
1,029.01
361.06
667.95
65,990.00
282
1,029.01
357.45
671.56
65,318.44
283
1,029.01
353.81
675.20
64,643.24
284
1,029.01
350.15
678.86
63,964.38
285
1,029.01
346.47
682.54
63,281.84
286
1,029.01
342.78
686.23
62,595.61
287
1,029.01
339.06
689.95
61,905.66
288
1,029.01
335.32
693.69
61,211.97
289
1,029.01
331.56
697.45
60,514.53
290
1,029.01
327.79
701.22
59,813.30
291
1,029.01
323.99
705.02
59,108.28
292
1,029.01
320.17
708.84
58,399.44
293
1,029.01
316.33
712.68
57,686.76
294
1,029.01
312.47
716.54
56,970.22
295
1,029.01
308.59
720.42
56,249.80
296
1,029.01
304.69
724.32
55,525.48
297
1,029.01
300.76
728.25
54,797.23
298
1,029.01
296.82
732.19
54,065.04
299
1,029.01
292.85
736.16
53,328.88
300
1,029.01
288.86
740.15
52,588.74
301
1,029.01
284.86
744.15
51,844.58
302
1,029.01
280.82
748.19
51,096.40
303
1,029.01
276.77
752.24
50,344.16
304
1,029.01
272.70
756.31
49,587.85
305
1,029.01
268.60
760.41
48,827.44
306
1,029.01
264.48
764.53
48,062.91
307
1,029.01
260.34
768.67
47,294.24
308
1,029.01
256.18
772.83
46,521.41
309
1,029.01
251.99
777.02
45,744.39
310
1,029.01
247.78
781.23
44,963.16
311
1,029.01
243.55
785.46
44,177.70
312
1,029.01
239.30
789.71
43,387.99
313
1,029.01
235.02
793.99
42,593.99
314
1,029.01
230.72
798.29
41,795.70
315
1,029.01
226.39
802.62
40,993.09
316
1,029.01
222.05
806.96
40,186.12
317
1,029.01
217.67
811.34
39,374.79
318
1,029.01
213.28
815.73
38,559.06
319
1,029.01
208.86
820.15
37,738.91
320
1,029.01
204.42
824.59
36,914.32
321
1,029.01
199.95
829.06
36,085.26
322
1,029.01
195.46
833.55
35,251.71
323
1,029.01
190.95
838.06
34,413.65
324
1,029.01
186.41
842.60
33,571.05
325
1,029.01
181.84
847.17
32,723.88
326
1,029.01
177.25
851.76
31,872.12
327
1,029.01
172.64
856.37
31,015.75
328
1,029.01
168.00
861.01
30,154.75
329
1,029.01
163.34
865.67
29,289.07
330
1,029.01
158.65
870.36
28,418.71
331
1,029.01
153.93
875.08
27,543.64
332
1,029.01
149.19
879.82
26,663.82
333
1,029.01
144.43
884.58
25,779.24
334
1,029.01
139.64
889.37
24,889.87
335
1,029.01
134.82
894.19
23,995.68
336
1,029.01
129.98
899.03
23,096.65
337
1,029.01
125.11
903.90
22,192.74
338
1,029.01
120.21
908.80
21,283.94
339
1,029.01
115.29
913.72
20,370.22
340
1,029.01
110.34
918.67
19,451.55
341
1,029.01
105.36
923.65
18,527.90
342
1,029.01
100.36
928.65
17,599.25
343
1,029.01
95.33
933.68
16,665.57
344
1,029.01
90.27
938.74
15,726.83
345
1,029.01
85.19
943.82
14,783.01
346
1,029.01
80.07
948.94
13,834.07
347
1,029.01
74.93
954.08
12,880.00
348
1,029.01
69.77
959.24
11,920.76
349
1,029.01
64.57
964.44
10,956.32
350
1,029.01
59.35
969.66
9,986.65
351
1,029.01
54.09
974.92
9,011.74
352
1,029.01
48.81
980.20
8,031.54
353
1,029.01
43.50
985.51
7,046.04
354
1,029.01
38.17
990.84
6,055.19
355
1,029.01
32.80
996.21
5,058.98
356
1,029.01
27.40
1,001.61
4,057.37
357
1,029.01
21.98
1,007.03
3,050.34
358
1,029.01
16.52
1,012.49
2,037.85
359
1,029.01
11.04
1,017.97
1,019.88
360
1,025.41
5.52
1,019.88
0.00
Totals
370,440.00
207,640.00
162,800.00

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