Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,098.88  
 

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
1,098.88
963.49
135.39
165,034.61
2
1,098.88
962.70
136.18
164,898.43
3
1,098.88
961.91
136.97
164,761.46
4
1,098.88
961.11
137.77
164,623.69
5
1,098.88
960.30
138.58
164,485.11
6
1,098.88
959.50
139.38
164,345.73
7
1,098.88
958.68
140.20
164,205.53
8
1,098.88
957.87
141.01
164,064.52
9
1,098.88
957.04
141.84
163,922.68
10
1,098.88
956.22
142.66
163,780.02
11
1,098.88
955.38
143.50
163,636.52
12
1,098.88
954.55
144.33
163,492.19
13
1,098.88
953.70
145.18
163,347.01
14
1,098.88
952.86
146.02
163,200.99
15
1,098.88
952.01
146.87
163,054.12
16
1,098.88
951.15
147.73
162,906.39
17
1,098.88
950.29
148.59
162,757.79
18
1,098.88
949.42
149.46
162,608.33
19
1,098.88
948.55
150.33
162,458.00
20
1,098.88
947.67
151.21
162,306.79
21
1,098.88
946.79
152.09
162,154.70
22
1,098.88
945.90
152.98
162,001.73
23
1,098.88
945.01
153.87
161,847.86
24
1,098.88
944.11
154.77
161,693.09
25
1,098.88
943.21
155.67
161,537.42
26
1,098.88
942.30
156.58
161,380.84
27
1,098.88
941.39
157.49
161,223.35
28
1,098.88
940.47
158.41
161,064.94
29
1,098.88
939.55
159.33
160,905.60
30
1,098.88
938.62
160.26
160,745.34
31
1,098.88
937.68
161.20
160,584.14
32
1,098.88
936.74
162.14
160,422.00
33
1,098.88
935.80
163.08
160,258.92
34
1,098.88
934.84
164.04
160,094.88
35
1,098.88
933.89
164.99
159,929.89
36
1,098.88
932.92
165.96
159,763.93
37
1,098.88
931.96
166.92
159,597.01
38
1,098.88
930.98
167.90
159,429.11
39
1,098.88
930.00
168.88
159,260.23
40
1,098.88
929.02
169.86
159,090.37
41
1,098.88
928.03
170.85
158,919.52
42
1,098.88
927.03
171.85
158,747.67
43
1,098.88
926.03
172.85
158,574.82
44
1,098.88
925.02
173.86
158,400.96
45
1,098.88
924.01
174.87
158,226.08
46
1,098.88
922.99
175.89
158,050.19
47
1,098.88
921.96
176.92
157,873.27
48
1,098.88
920.93
177.95
157,695.31
49
1,098.88
919.89
178.99
157,516.32
50
1,098.88
918.85
180.03
157,336.29
51
1,098.88
917.80
181.08
157,155.20
52
1,098.88
916.74
182.14
156,973.06
53
1,098.88
915.68
183.20
156,789.86
54
1,098.88
914.61
184.27
156,605.59
55
1,098.88
913.53
185.35
156,420.24
56
1,098.88
912.45
186.43
156,233.81
57
1,098.88
911.36
187.52
156,046.29
58
1,098.88
910.27
188.61
155,857.68
59
1,098.88
909.17
189.71
155,667.97
60
1,098.88
908.06
190.82
155,477.16
61
1,098.88
906.95
191.93
155,285.23
62
1,098.88
905.83
193.05
155,092.18
63
1,098.88
904.70
194.18
154,898.00
64
1,098.88
903.57
195.31
154,702.69
65
1,098.88
902.43
196.45
154,506.25
66
1,098.88
901.29
197.59
154,308.65
67
1,098.88
900.13
198.75
154,109.91
68
1,098.88
898.97
199.91
153,910.00
69
1,098.88
897.81
201.07
153,708.93
70
1,098.88
896.64
202.24
153,506.68
71
1,098.88
895.46
203.42
153,303.26
72
1,098.88
894.27
204.61
153,098.65
73
1,098.88
893.08
205.80
152,892.84
74
1,098.88
891.87
207.01
152,685.84
75
1,098.88
890.67
208.21
152,477.63
76
1,098.88
889.45
209.43
152,268.20
77
1,098.88
888.23
210.65
152,057.55
78
1,098.88
887.00
211.88
151,845.67
79
1,098.88
885.77
213.11
151,632.56
80
1,098.88
884.52
214.36
151,418.20
81
1,098.88
883.27
215.61
151,202.60
82
1,098.88
882.02
216.86
150,985.73
83
1,098.88
880.75
218.13
150,767.60
84
1,098.88
879.48
219.40
150,548.20
85
1,098.88
878.20
220.68
150,327.52
86
1,098.88
876.91
221.97
150,105.55
87
1,098.88
875.62
223.26
149,882.28
88
1,098.88
874.31
224.57
149,657.72
89
1,098.88
873.00
225.88
149,431.84
90
1,098.88
871.69
227.19
149,204.64
91
1,098.88
870.36
228.52
148,976.12
92
1,098.88
869.03
229.85
148,746.27
93
1,098.88
867.69
231.19
148,515.08
94
1,098.88
866.34
232.54
148,282.54
95
1,098.88
864.98
233.90
148,048.64
96
1,098.88
863.62
235.26
147,813.38
97
1,098.88
862.24
236.64
147,576.74
98
1,098.88
860.86
238.02
147,338.72
99
1,098.88
859.48
239.40
147,099.32
100
1,098.88
858.08
240.80
146,858.52
101
1,098.88
856.67
242.21
146,616.31
102
1,098.88
855.26
243.62
146,372.70
103
1,098.88
853.84
245.04
146,127.66
104
1,098.88
852.41
246.47
145,881.19
105
1,098.88
850.97
247.91
145,633.28
106
1,098.88
849.53
249.35
145,383.93
107
1,098.88
848.07
250.81
145,133.12
108
1,098.88
846.61
252.27
144,880.85
109
1,098.88
845.14
253.74
144,627.11
110
1,098.88
843.66
255.22
144,371.89
111
1,098.88
842.17
256.71
144,115.18
112
1,098.88
840.67
258.21
143,856.97
113
1,098.88
839.17
259.71
143,597.26
114
1,098.88
837.65
261.23
143,336.03
115
1,098.88
836.13
262.75
143,073.27
116
1,098.88
834.59
264.29
142,808.99
117
1,098.88
833.05
265.83
142,543.16
118
1,098.88
831.50
267.38
142,275.78
119
1,098.88
829.94
268.94
142,006.84
120
1,098.88
828.37
270.51
141,736.34
121
1,098.88
826.80
272.08
141,464.25
122
1,098.88
825.21
273.67
141,190.58
123
1,098.88
823.61
275.27
140,915.31
124
1,098.88
822.01
276.87
140,638.44
125
1,098.88
820.39
278.49
140,359.95
126
1,098.88
818.77
280.11
140,079.83
127
1,098.88
817.13
281.75
139,798.09
128
1,098.88
815.49
283.39
139,514.70
129
1,098.88
813.84
285.04
139,229.65
130
1,098.88
812.17
286.71
138,942.94
131
1,098.88
810.50
288.38
138,654.57
132
1,098.88
808.82
290.06
138,364.50
133
1,098.88
807.13
291.75
138,072.75
134
1,098.88
805.42
293.46
137,779.29
135
1,098.88
803.71
295.17
137,484.13
136
1,098.88
801.99
296.89
137,187.24
137
1,098.88
800.26
298.62
136,888.62
138
1,098.88
798.52
300.36
136,588.25
139
1,098.88
796.76
302.12
136,286.14
140
1,098.88
795.00
303.88
135,982.26
141
1,098.88
793.23
305.65
135,676.61
142
1,098.88
791.45
307.43
135,369.18
143
1,098.88
789.65
309.23
135,059.95
144
1,098.88
787.85
311.03
134,748.92
145
1,098.88
786.04
312.84
134,436.08
146
1,098.88
784.21
314.67
134,121.41
147
1,098.88
782.37
316.51
133,804.90
148
1,098.88
780.53
318.35
133,486.55
149
1,098.88
778.67
320.21
133,166.34
150
1,098.88
776.80
322.08
132,844.26
151
1,098.88
774.92
323.96
132,520.31
152
1,098.88
773.04
325.84
132,194.47
153
1,098.88
771.13
327.75
131,866.72
154
1,098.88
769.22
329.66
131,537.06
155
1,098.88
767.30
331.58
131,205.48
156
1,098.88
765.37
333.51
130,871.97
157
1,098.88
763.42
335.46
130,536.51
158
1,098.88
761.46
337.42
130,199.09
159
1,098.88
759.49
339.39
129,859.70
160
1,098.88
757.51
341.37
129,518.34
161
1,098.88
755.52
343.36
129,174.98
162
1,098.88
753.52
345.36
128,829.62
163
1,098.88
751.51
347.37
128,482.25
164
1,098.88
749.48
349.40
128,132.85
165
1,098.88
747.44
351.44
127,781.41
166
1,098.88
745.39
353.49
127,427.92
167
1,098.88
743.33
355.55
127,072.37
168
1,098.88
741.26
357.62
126,714.75
169
1,098.88
739.17
359.71
126,355.04
170
1,098.88
737.07
361.81
125,993.23
171
1,098.88
734.96
363.92
125,629.31
172
1,098.88
732.84
366.04
125,263.27
173
1,098.88
730.70
368.18
124,895.09
174
1,098.88
728.55
370.33
124,524.76
175
1,098.88
726.39
372.49
124,152.28
176
1,098.88
724.22
374.66
123,777.62
177
1,098.88
722.04
376.84
123,400.78
178
1,098.88
719.84
379.04
123,021.73
179
1,098.88
717.63
381.25
122,640.48
180
1,098.88
715.40
383.48
122,257.00
181
1,098.88
713.17
385.71
121,871.29
182
1,098.88
710.92
387.96
121,483.32
183
1,098.88
708.65
390.23
121,093.10
184
1,098.88
706.38
392.50
120,700.59
185
1,098.88
704.09
394.79
120,305.80
186
1,098.88
701.78
397.10
119,908.70
187
1,098.88
699.47
399.41
119,509.29
188
1,098.88
697.14
401.74
119,107.55
189
1,098.88
694.79
404.09
118,703.46
190
1,098.88
692.44
406.44
118,297.02
191
1,098.88
690.07
408.81
117,888.21
192
1,098.88
687.68
411.20
117,477.01
193
1,098.88
685.28
413.60
117,063.41
194
1,098.88
682.87
416.01
116,647.40
195
1,098.88
680.44
418.44
116,228.96
196
1,098.88
678.00
420.88
115,808.09
197
1,098.88
675.55
423.33
115,384.75
198
1,098.88
673.08
425.80
114,958.95
199
1,098.88
670.59
428.29
114,530.66
200
1,098.88
668.10
430.78
114,099.88
201
1,098.88
665.58
433.30
113,666.58
202
1,098.88
663.06
435.82
113,230.76
203
1,098.88
660.51
438.37
112,792.39
204
1,098.88
657.96
440.92
112,351.47
205
1,098.88
655.38
443.50
111,907.97
206
1,098.88
652.80
446.08
111,461.89
207
1,098.88
650.19
448.69
111,013.20
208
1,098.88
647.58
451.30
110,561.90
209
1,098.88
644.94
453.94
110,107.96
210
1,098.88
642.30
456.58
109,651.38
211
1,098.88
639.63
459.25
109,192.13
212
1,098.88
636.95
461.93
108,730.21
213
1,098.88
634.26
464.62
108,265.58
214
1,098.88
631.55
467.33
107,798.25
215
1,098.88
628.82
470.06
107,328.20
216
1,098.88
626.08
472.80
106,855.40
217
1,098.88
623.32
475.56
106,379.84
218
1,098.88
620.55
478.33
105,901.51
219
1,098.88
617.76
481.12
105,420.39
220
1,098.88
614.95
483.93
104,936.46
221
1,098.88
612.13
486.75
104,449.71
222
1,098.88
609.29
489.59
103,960.12
223
1,098.88
606.43
492.45
103,467.67
224
1,098.88
603.56
495.32
102,972.36
225
1,098.88
600.67
498.21
102,474.15
226
1,098.88
597.77
501.11
101,973.03
227
1,098.88
594.84
504.04
101,469.00
228
1,098.88
591.90
506.98
100,962.02
229
1,098.88
588.95
509.93
100,452.08
230
1,098.88
585.97
512.91
99,939.17
231
1,098.88
582.98
515.90
99,423.27
232
1,098.88
579.97
518.91
98,904.36
233
1,098.88
576.94
521.94
98,382.42
234
1,098.88
573.90
524.98
97,857.44
235
1,098.88
570.84
528.04
97,329.40
236
1,098.88
567.75
531.13
96,798.27
237
1,098.88
564.66
534.22
96,264.05
238
1,098.88
561.54
537.34
95,726.71
239
1,098.88
558.41
540.47
95,186.23
240
1,098.88
555.25
543.63
94,642.61
241
1,098.88
552.08
546.80
94,095.81
242
1,098.88
548.89
549.99
93,545.82
243
1,098.88
545.68
553.20
92,992.63
244
1,098.88
542.46
556.42
92,436.20
245
1,098.88
539.21
559.67
91,876.53
246
1,098.88
535.95
562.93
91,313.60
247
1,098.88
532.66
566.22
90,747.38
248
1,098.88
529.36
569.52
90,177.86
249
1,098.88
526.04
572.84
89,605.02
250
1,098.88
522.70
576.18
89,028.84
251
1,098.88
519.33
579.55
88,449.29
252
1,098.88
515.95
582.93
87,866.37
253
1,098.88
512.55
586.33
87,280.04
254
1,098.88
509.13
589.75
86,690.29
255
1,098.88
505.69
593.19
86,097.11
256
1,098.88
502.23
596.65
85,500.46
257
1,098.88
498.75
600.13
84,900.33
258
1,098.88
495.25
603.63
84,296.70
259
1,098.88
491.73
607.15
83,689.55
260
1,098.88
488.19
610.69
83,078.86
261
1,098.88
484.63
614.25
82,464.61
262
1,098.88
481.04
617.84
81,846.77
263
1,098.88
477.44
621.44
81,225.33
264
1,098.88
473.81
625.07
80,600.27
265
1,098.88
470.17
628.71
79,971.56
266
1,098.88
466.50
632.38
79,339.18
267
1,098.88
462.81
636.07
78,703.11
268
1,098.88
459.10
639.78
78,063.33
269
1,098.88
455.37
643.51
77,419.82
270
1,098.88
451.62
647.26
76,772.56
271
1,098.88
447.84
651.04
76,121.52
272
1,098.88
444.04
654.84
75,466.68
273
1,098.88
440.22
658.66
74,808.02
274
1,098.88
436.38
662.50
74,145.52
275
1,098.88
432.52
666.36
73,479.16
276
1,098.88
428.63
670.25
72,808.90
277
1,098.88
424.72
674.16
72,134.74
278
1,098.88
420.79
678.09
71,456.65
279
1,098.88
416.83
682.05
70,774.60
280
1,098.88
412.85
686.03
70,088.57
281
1,098.88
408.85
690.03
69,398.54
282
1,098.88
404.82
694.06
68,704.49
283
1,098.88
400.78
698.10
68,006.38
284
1,098.88
396.70
702.18
67,304.21
285
1,098.88
392.61
706.27
66,597.93
286
1,098.88
388.49
710.39
65,887.54
287
1,098.88
384.34
714.54
65,173.01
288
1,098.88
380.18
718.70
64,454.30
289
1,098.88
375.98
722.90
63,731.40
290
1,098.88
371.77
727.11
63,004.29
291
1,098.88
367.53
731.35
62,272.94
292
1,098.88
363.26
735.62
61,537.31
293
1,098.88
358.97
739.91
60,797.40
294
1,098.88
354.65
744.23
60,053.17
295
1,098.88
350.31
748.57
59,304.60
296
1,098.88
345.94
752.94
58,551.67
297
1,098.88
341.55
757.33
57,794.34
298
1,098.88
337.13
761.75
57,032.59
299
1,098.88
332.69
766.19
56,266.40
300
1,098.88
328.22
770.66
55,495.74
301
1,098.88
323.73
775.15
54,720.59
302
1,098.88
319.20
779.68
53,940.91
303
1,098.88
314.66
784.22
53,156.69
304
1,098.88
310.08
788.80
52,367.89
305
1,098.88
305.48
793.40
51,574.49
306
1,098.88
300.85
798.03
50,776.46
307
1,098.88
296.20
802.68
49,973.77
308
1,098.88
291.51
807.37
49,166.41
309
1,098.88
286.80
812.08
48,354.33
310
1,098.88
282.07
816.81
47,537.52
311
1,098.88
277.30
821.58
46,715.94
312
1,098.88
272.51
826.37
45,889.57
313
1,098.88
267.69
831.19
45,058.38
314
1,098.88
262.84
836.04
44,222.34
315
1,098.88
257.96
840.92
43,381.42
316
1,098.88
253.06
845.82
42,535.60
317
1,098.88
248.12
850.76
41,684.85
318
1,098.88
243.16
855.72
40,829.13
319
1,098.88
238.17
860.71
39,968.42
320
1,098.88
233.15
865.73
39,102.69
321
1,098.88
228.10
870.78
38,231.91
322
1,098.88
223.02
875.86
37,356.05
323
1,098.88
217.91
880.97
36,475.08
324
1,098.88
212.77
886.11
35,588.97
325
1,098.88
207.60
891.28
34,697.69
326
1,098.88
202.40
896.48
33,801.21
327
1,098.88
197.17
901.71
32,899.51
328
1,098.88
191.91
906.97
31,992.54
329
1,098.88
186.62
912.26
31,080.28
330
1,098.88
181.30
917.58
30,162.71
331
1,098.88
175.95
922.93
29,239.77
332
1,098.88
170.57
928.31
28,311.46
333
1,098.88
165.15
933.73
27,377.73
334
1,098.88
159.70
939.18
26,438.55
335
1,098.88
154.22
944.66
25,493.90
336
1,098.88
148.71
950.17
24,543.73
337
1,098.88
143.17
955.71
23,588.02
338
1,098.88
137.60
961.28
22,626.74
339
1,098.88
131.99
966.89
21,659.85
340
1,098.88
126.35
972.53
20,687.32
341
1,098.88
120.68
978.20
19,709.12
342
1,098.88
114.97
983.91
18,725.21
343
1,098.88
109.23
989.65
17,735.56
344
1,098.88
103.46
995.42
16,740.13
345
1,098.88
97.65
1,001.23
15,738.90
346
1,098.88
91.81
1,007.07
14,731.83
347
1,098.88
85.94
1,012.94
13,718.89
348
1,098.88
80.03
1,018.85
12,700.04
349
1,098.88
74.08
1,024.80
11,675.24
350
1,098.88
68.11
1,030.77
10,644.47
351
1,098.88
62.09
1,036.79
9,607.68
352
1,098.88
56.04
1,042.84
8,564.84
353
1,098.88
49.96
1,048.92
7,515.93
354
1,098.88
43.84
1,055.04
6,460.89
355
1,098.88
37.69
1,061.19
5,399.70
356
1,098.88
31.50
1,067.38
4,332.32
357
1,098.88
25.27
1,073.61
3,258.71
358
1,098.88
19.01
1,079.87
2,178.84
359
1,098.88
12.71
1,086.17
1,092.67
360
1,099.04
6.37
1,092.67
0.00
Totals
395,596.96
230,426.96
165,170.00

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