Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,171.40  
 

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
1,171.40
1,051.61
119.79
165,380.21
2
1,171.40
1,050.85
120.55
165,259.67
3
1,171.40
1,050.09
121.31
165,138.36
4
1,171.40
1,049.32
122.08
165,016.27
5
1,171.40
1,048.54
122.86
164,893.41
6
1,171.40
1,047.76
123.64
164,769.77
7
1,171.40
1,046.97
124.43
164,645.35
8
1,171.40
1,046.18
125.22
164,520.13
9
1,171.40
1,045.39
126.01
164,394.12
10
1,171.40
1,044.59
126.81
164,267.31
11
1,171.40
1,043.78
127.62
164,139.69
12
1,171.40
1,042.97
128.43
164,011.26
13
1,171.40
1,042.15
129.25
163,882.02
14
1,171.40
1,041.33
130.07
163,751.95
15
1,171.40
1,040.51
130.89
163,621.06
16
1,171.40
1,039.68
131.72
163,489.33
17
1,171.40
1,038.84
132.56
163,356.77
18
1,171.40
1,038.00
133.40
163,223.37
19
1,171.40
1,037.15
134.25
163,089.11
20
1,171.40
1,036.30
135.10
162,954.01
21
1,171.40
1,035.44
135.96
162,818.05
22
1,171.40
1,034.57
136.83
162,681.22
23
1,171.40
1,033.70
137.70
162,543.52
24
1,171.40
1,032.83
138.57
162,404.95
25
1,171.40
1,031.95
139.45
162,265.50
26
1,171.40
1,031.06
140.34
162,125.16
27
1,171.40
1,030.17
141.23
161,983.93
28
1,171.40
1,029.27
142.13
161,841.81
29
1,171.40
1,028.37
143.03
161,698.78
30
1,171.40
1,027.46
143.94
161,554.84
31
1,171.40
1,026.55
144.85
161,409.98
32
1,171.40
1,025.63
145.77
161,264.21
33
1,171.40
1,024.70
146.70
161,117.51
34
1,171.40
1,023.77
147.63
160,969.88
35
1,171.40
1,022.83
148.57
160,821.31
36
1,171.40
1,021.89
149.51
160,671.79
37
1,171.40
1,020.94
150.46
160,521.33
38
1,171.40
1,019.98
151.42
160,369.91
39
1,171.40
1,019.02
152.38
160,217.52
40
1,171.40
1,018.05
153.35
160,064.17
41
1,171.40
1,017.07
154.33
159,909.85
42
1,171.40
1,016.09
155.31
159,754.54
43
1,171.40
1,015.11
156.29
159,598.25
44
1,171.40
1,014.11
157.29
159,440.96
45
1,171.40
1,013.11
158.29
159,282.67
46
1,171.40
1,012.11
159.29
159,123.38
47
1,171.40
1,011.10
160.30
158,963.08
48
1,171.40
1,010.08
161.32
158,801.76
49
1,171.40
1,009.05
162.35
158,639.41
50
1,171.40
1,008.02
163.38
158,476.03
51
1,171.40
1,006.98
164.42
158,311.62
52
1,171.40
1,005.94
165.46
158,146.15
53
1,171.40
1,004.89
166.51
157,979.64
54
1,171.40
1,003.83
167.57
157,812.07
55
1,171.40
1,002.76
168.64
157,643.43
56
1,171.40
1,001.69
169.71
157,473.73
57
1,171.40
1,000.61
170.79
157,302.94
58
1,171.40
999.53
171.87
157,131.07
59
1,171.40
998.44
172.96
156,958.11
60
1,171.40
997.34
174.06
156,784.04
61
1,171.40
996.23
175.17
156,608.88
62
1,171.40
995.12
176.28
156,432.60
63
1,171.40
994.00
177.40
156,255.19
64
1,171.40
992.87
178.53
156,076.67
65
1,171.40
991.74
179.66
155,897.00
66
1,171.40
990.60
180.80
155,716.20
67
1,171.40
989.45
181.95
155,534.25
68
1,171.40
988.29
183.11
155,351.14
69
1,171.40
987.13
184.27
155,166.86
70
1,171.40
985.96
185.44
154,981.42
71
1,171.40
984.78
186.62
154,794.80
72
1,171.40
983.59
187.81
154,606.99
73
1,171.40
982.40
189.00
154,417.99
74
1,171.40
981.20
190.20
154,227.78
75
1,171.40
979.99
191.41
154,036.37
76
1,171.40
978.77
192.63
153,843.75
77
1,171.40
977.55
193.85
153,649.90
78
1,171.40
976.32
195.08
153,454.81
79
1,171.40
975.08
196.32
153,258.49
80
1,171.40
973.83
197.57
153,060.92
81
1,171.40
972.57
198.83
152,862.09
82
1,171.40
971.31
200.09
152,662.01
83
1,171.40
970.04
201.36
152,460.65
84
1,171.40
968.76
202.64
152,258.01
85
1,171.40
967.47
203.93
152,054.08
86
1,171.40
966.18
205.22
151,848.86
87
1,171.40
964.87
206.53
151,642.33
88
1,171.40
963.56
207.84
151,434.49
89
1,171.40
962.24
209.16
151,225.33
90
1,171.40
960.91
210.49
151,014.84
91
1,171.40
959.57
211.83
150,803.01
92
1,171.40
958.23
213.17
150,589.84
93
1,171.40
956.87
214.53
150,375.31
94
1,171.40
955.51
215.89
150,159.42
95
1,171.40
954.14
217.26
149,942.16
96
1,171.40
952.76
218.64
149,723.52
97
1,171.40
951.37
220.03
149,503.49
98
1,171.40
949.97
221.43
149,282.06
99
1,171.40
948.56
222.84
149,059.22
100
1,171.40
947.15
224.25
148,834.97
101
1,171.40
945.72
225.68
148,609.29
102
1,171.40
944.29
227.11
148,382.18
103
1,171.40
942.85
228.55
148,153.62
104
1,171.40
941.39
230.01
147,923.62
105
1,171.40
939.93
231.47
147,692.15
106
1,171.40
938.46
232.94
147,459.21
107
1,171.40
936.98
234.42
147,224.79
108
1,171.40
935.49
235.91
146,988.88
109
1,171.40
933.99
237.41
146,751.47
110
1,171.40
932.48
238.92
146,512.55
111
1,171.40
930.97
240.43
146,272.12
112
1,171.40
929.44
241.96
146,030.16
113
1,171.40
927.90
243.50
145,786.66
114
1,171.40
926.35
245.05
145,541.61
115
1,171.40
924.80
246.60
145,295.01
116
1,171.40
923.23
248.17
145,046.83
117
1,171.40
921.65
249.75
144,797.09
118
1,171.40
920.06
251.34
144,545.75
119
1,171.40
918.47
252.93
144,292.82
120
1,171.40
916.86
254.54
144,038.28
121
1,171.40
915.24
256.16
143,782.12
122
1,171.40
913.62
257.78
143,524.34
123
1,171.40
911.98
259.42
143,264.92
124
1,171.40
910.33
261.07
143,003.84
125
1,171.40
908.67
262.73
142,741.11
126
1,171.40
907.00
264.40
142,476.72
127
1,171.40
905.32
266.08
142,210.64
128
1,171.40
903.63
267.77
141,942.87
129
1,171.40
901.93
269.47
141,673.40
130
1,171.40
900.22
271.18
141,402.21
131
1,171.40
898.49
272.91
141,129.30
132
1,171.40
896.76
274.64
140,854.66
133
1,171.40
895.01
276.39
140,578.28
134
1,171.40
893.26
278.14
140,300.14
135
1,171.40
891.49
279.91
140,020.23
136
1,171.40
889.71
281.69
139,738.54
137
1,171.40
887.92
283.48
139,455.06
138
1,171.40
886.12
285.28
139,169.78
139
1,171.40
884.31
287.09
138,882.69
140
1,171.40
882.48
288.92
138,593.77
141
1,171.40
880.65
290.75
138,303.02
142
1,171.40
878.80
292.60
138,010.42
143
1,171.40
876.94
294.46
137,715.96
144
1,171.40
875.07
296.33
137,419.63
145
1,171.40
873.19
298.21
137,121.42
146
1,171.40
871.29
300.11
136,821.31
147
1,171.40
869.39
302.01
136,519.30
148
1,171.40
867.47
303.93
136,215.36
149
1,171.40
865.54
305.86
135,909.50
150
1,171.40
863.59
307.81
135,601.69
151
1,171.40
861.64
309.76
135,291.93
152
1,171.40
859.67
311.73
134,980.19
153
1,171.40
857.69
313.71
134,666.48
154
1,171.40
855.69
315.71
134,350.77
155
1,171.40
853.69
317.71
134,033.06
156
1,171.40
851.67
319.73
133,713.33
157
1,171.40
849.64
321.76
133,391.57
158
1,171.40
847.59
323.81
133,067.76
159
1,171.40
845.53
325.87
132,741.89
160
1,171.40
843.46
327.94
132,413.96
161
1,171.40
841.38
330.02
132,083.94
162
1,171.40
839.28
332.12
131,751.82
163
1,171.40
837.17
334.23
131,417.59
164
1,171.40
835.05
336.35
131,081.24
165
1,171.40
832.91
338.49
130,742.75
166
1,171.40
830.76
340.64
130,402.12
167
1,171.40
828.60
342.80
130,059.31
168
1,171.40
826.42
344.98
129,714.33
169
1,171.40
824.23
347.17
129,367.16
170
1,171.40
822.02
349.38
129,017.78
171
1,171.40
819.80
351.60
128,666.18
172
1,171.40
817.57
353.83
128,312.35
173
1,171.40
815.32
356.08
127,956.26
174
1,171.40
813.06
358.34
127,597.92
175
1,171.40
810.78
360.62
127,237.30
176
1,171.40
808.49
362.91
126,874.38
177
1,171.40
806.18
365.22
126,509.17
178
1,171.40
803.86
367.54
126,141.63
179
1,171.40
801.52
369.88
125,771.75
180
1,171.40
799.17
372.23
125,399.52
181
1,171.40
796.81
374.59
125,024.93
182
1,171.40
794.43
376.97
124,647.96
183
1,171.40
792.03
379.37
124,268.60
184
1,171.40
789.62
381.78
123,886.82
185
1,171.40
787.20
384.20
123,502.62
186
1,171.40
784.76
386.64
123,115.97
187
1,171.40
782.30
389.10
122,726.87
188
1,171.40
779.83
391.57
122,335.30
189
1,171.40
777.34
394.06
121,941.24
190
1,171.40
774.83
396.57
121,544.68
191
1,171.40
772.32
399.08
121,145.59
192
1,171.40
769.78
401.62
120,743.97
193
1,171.40
767.23
404.17
120,339.80
194
1,171.40
764.66
406.74
119,933.06
195
1,171.40
762.07
409.33
119,523.73
196
1,171.40
759.47
411.93
119,111.80
197
1,171.40
756.86
414.54
118,697.26
198
1,171.40
754.22
417.18
118,280.08
199
1,171.40
751.57
419.83
117,860.25
200
1,171.40
748.90
422.50
117,437.76
201
1,171.40
746.22
425.18
117,012.58
202
1,171.40
743.52
427.88
116,584.69
203
1,171.40
740.80
430.60
116,154.09
204
1,171.40
738.06
433.34
115,720.76
205
1,171.40
735.31
436.09
115,284.66
206
1,171.40
732.54
438.86
114,845.80
207
1,171.40
729.75
441.65
114,404.15
208
1,171.40
726.94
444.46
113,959.69
209
1,171.40
724.12
447.28
113,512.41
210
1,171.40
721.28
450.12
113,062.29
211
1,171.40
718.42
452.98
112,609.31
212
1,171.40
715.54
455.86
112,153.45
213
1,171.40
712.64
458.76
111,694.69
214
1,171.40
709.73
461.67
111,233.01
215
1,171.40
706.79
464.61
110,768.41
216
1,171.40
703.84
467.56
110,300.85
217
1,171.40
700.87
470.53
109,830.32
218
1,171.40
697.88
473.52
109,356.80
219
1,171.40
694.87
476.53
108,880.27
220
1,171.40
691.84
479.56
108,400.71
221
1,171.40
688.80
482.60
107,918.11
222
1,171.40
685.73
485.67
107,432.44
223
1,171.40
682.64
488.76
106,943.68
224
1,171.40
679.54
491.86
106,451.82
225
1,171.40
676.41
494.99
105,956.83
226
1,171.40
673.27
498.13
105,458.70
227
1,171.40
670.10
501.30
104,957.40
228
1,171.40
666.92
504.48
104,452.92
229
1,171.40
663.71
507.69
103,945.23
230
1,171.40
660.49
510.91
103,434.32
231
1,171.40
657.24
514.16
102,920.15
232
1,171.40
653.97
517.43
102,402.73
233
1,171.40
650.68
520.72
101,882.01
234
1,171.40
647.38
524.02
101,357.99
235
1,171.40
644.05
527.35
100,830.63
236
1,171.40
640.69
530.71
100,299.93
237
1,171.40
637.32
534.08
99,765.85
238
1,171.40
633.93
537.47
99,228.38
239
1,171.40
630.51
540.89
98,687.49
240
1,171.40
627.08
544.32
98,143.17
241
1,171.40
623.62
547.78
97,595.39
242
1,171.40
620.14
551.26
97,044.12
243
1,171.40
616.63
554.77
96,489.36
244
1,171.40
613.11
558.29
95,931.07
245
1,171.40
609.56
561.84
95,369.23
246
1,171.40
605.99
565.41
94,803.82
247
1,171.40
602.40
569.00
94,234.82
248
1,171.40
598.78
572.62
93,662.20
249
1,171.40
595.15
576.25
93,085.95
250
1,171.40
591.48
579.92
92,506.03
251
1,171.40
587.80
583.60
91,922.43
252
1,171.40
584.09
587.31
91,335.12
253
1,171.40
580.36
591.04
90,744.08
254
1,171.40
576.60
594.80
90,149.28
255
1,171.40
572.82
598.58
89,550.71
256
1,171.40
569.02
602.38
88,948.33
257
1,171.40
565.19
606.21
88,342.12
258
1,171.40
561.34
610.06
87,732.06
259
1,171.40
557.46
613.94
87,118.12
260
1,171.40
553.56
617.84
86,500.29
261
1,171.40
549.64
621.76
85,878.52
262
1,171.40
545.69
625.71
85,252.81
263
1,171.40
541.71
629.69
84,623.12
264
1,171.40
537.71
633.69
83,989.43
265
1,171.40
533.68
637.72
83,351.71
266
1,171.40
529.63
641.77
82,709.94
267
1,171.40
525.55
645.85
82,064.10
268
1,171.40
521.45
649.95
81,414.15
269
1,171.40
517.32
654.08
80,760.07
270
1,171.40
513.16
658.24
80,101.83
271
1,171.40
508.98
662.42
79,439.41
272
1,171.40
504.77
666.63
78,772.78
273
1,171.40
500.54
670.86
78,101.91
274
1,171.40
496.27
675.13
77,426.79
275
1,171.40
491.98
679.42
76,747.37
276
1,171.40
487.67
683.73
76,063.64
277
1,171.40
483.32
688.08
75,375.56
278
1,171.40
478.95
692.45
74,683.11
279
1,171.40
474.55
696.85
73,986.25
280
1,171.40
470.12
701.28
73,284.98
281
1,171.40
465.66
705.74
72,579.24
282
1,171.40
461.18
710.22
71,869.02
283
1,171.40
456.67
714.73
71,154.29
284
1,171.40
452.13
719.27
70,435.02
285
1,171.40
447.56
723.84
69,711.17
286
1,171.40
442.96
728.44
68,982.73
287
1,171.40
438.33
733.07
68,249.66
288
1,171.40
433.67
737.73
67,511.92
289
1,171.40
428.98
742.42
66,769.51
290
1,171.40
424.26
747.14
66,022.37
291
1,171.40
419.52
751.88
65,270.49
292
1,171.40
414.74
756.66
64,513.83
293
1,171.40
409.93
761.47
63,752.36
294
1,171.40
405.09
766.31
62,986.05
295
1,171.40
400.22
771.18
62,214.88
296
1,171.40
395.32
776.08
61,438.80
297
1,171.40
390.39
781.01
60,657.79
298
1,171.40
385.43
785.97
59,871.82
299
1,171.40
380.44
790.96
59,080.86
300
1,171.40
375.41
795.99
58,284.87
301
1,171.40
370.35
801.05
57,483.82
302
1,171.40
365.26
806.14
56,677.68
303
1,171.40
360.14
811.26
55,866.42
304
1,171.40
354.98
816.42
55,050.01
305
1,171.40
349.80
821.60
54,228.40
306
1,171.40
344.58
826.82
53,401.58
307
1,171.40
339.32
832.08
52,569.50
308
1,171.40
334.04
837.36
51,732.14
309
1,171.40
328.71
842.69
50,889.45
310
1,171.40
323.36
848.04
50,041.41
311
1,171.40
317.97
853.43
49,187.98
312
1,171.40
312.55
858.85
48,329.13
313
1,171.40
307.09
864.31
47,464.82
314
1,171.40
301.60
869.80
46,595.02
315
1,171.40
296.07
875.33
45,719.69
316
1,171.40
290.51
880.89
44,838.80
317
1,171.40
284.91
886.49
43,952.32
318
1,171.40
279.28
892.12
43,060.20
319
1,171.40
273.61
897.79
42,162.41
320
1,171.40
267.91
903.49
41,258.92
321
1,171.40
262.17
909.23
40,349.68
322
1,171.40
256.39
915.01
39,434.67
323
1,171.40
250.57
920.83
38,513.85
324
1,171.40
244.72
926.68
37,587.17
325
1,171.40
238.84
932.56
36,654.60
326
1,171.40
232.91
938.49
35,716.11
327
1,171.40
226.95
944.45
34,771.66
328
1,171.40
220.94
950.46
33,821.21
329
1,171.40
214.91
956.49
32,864.71
330
1,171.40
208.83
962.57
31,902.14
331
1,171.40
202.71
968.69
30,933.45
332
1,171.40
196.56
974.84
29,958.61
333
1,171.40
190.36
981.04
28,977.57
334
1,171.40
184.13
987.27
27,990.30
335
1,171.40
177.86
993.54
26,996.75
336
1,171.40
171.54
999.86
25,996.89
337
1,171.40
165.19
1,006.21
24,990.68
338
1,171.40
158.79
1,012.61
23,978.08
339
1,171.40
152.36
1,019.04
22,959.04
340
1,171.40
145.89
1,025.51
21,933.52
341
1,171.40
139.37
1,032.03
20,901.49
342
1,171.40
132.81
1,038.59
19,862.90
343
1,171.40
126.21
1,045.19
18,817.72
344
1,171.40
119.57
1,051.83
17,765.89
345
1,171.40
112.89
1,058.51
16,707.37
346
1,171.40
106.16
1,065.24
15,642.14
347
1,171.40
99.39
1,072.01
14,570.13
348
1,171.40
92.58
1,078.82
13,491.31
349
1,171.40
85.73
1,085.67
12,405.64
350
1,171.40
78.83
1,092.57
11,313.06
351
1,171.40
71.89
1,099.51
10,213.55
352
1,171.40
64.90
1,106.50
9,107.05
353
1,171.40
57.87
1,113.53
7,993.51
354
1,171.40
50.79
1,120.61
6,872.91
355
1,171.40
43.67
1,127.73
5,745.18
356
1,171.40
36.51
1,134.89
4,610.28
357
1,171.40
29.29
1,142.11
3,468.18
358
1,171.40
22.04
1,149.36
2,318.82
359
1,171.40
14.73
1,156.67
1,162.15
360
1,169.54
7.38
1,162.15
0.00
Totals
421,702.14
256,202.14
165,500.00

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