Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,301.99  
 

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
1,301.99
1,206.77
95.22
165,404.78
2
1,301.99
1,206.08
95.91
165,308.87
3
1,301.99
1,205.38
96.61
165,212.25
4
1,301.99
1,204.67
97.32
165,114.94
5
1,301.99
1,203.96
98.03
165,016.91
6
1,301.99
1,203.25
98.74
164,918.17
7
1,301.99
1,202.53
99.46
164,818.71
8
1,301.99
1,201.80
100.19
164,718.52
9
1,301.99
1,201.07
100.92
164,617.60
10
1,301.99
1,200.34
101.65
164,515.95
11
1,301.99
1,199.60
102.39
164,413.55
12
1,301.99
1,198.85
103.14
164,310.41
13
1,301.99
1,198.10
103.89
164,206.52
14
1,301.99
1,197.34
104.65
164,101.87
15
1,301.99
1,196.58
105.41
163,996.46
16
1,301.99
1,195.81
106.18
163,890.27
17
1,301.99
1,195.03
106.96
163,783.32
18
1,301.99
1,194.25
107.74
163,675.58
19
1,301.99
1,193.47
108.52
163,567.06
20
1,301.99
1,192.68
109.31
163,457.74
21
1,301.99
1,191.88
110.11
163,347.63
22
1,301.99
1,191.08
110.91
163,236.72
23
1,301.99
1,190.27
111.72
163,125.00
24
1,301.99
1,189.45
112.54
163,012.46
25
1,301.99
1,188.63
113.36
162,899.10
26
1,301.99
1,187.81
114.18
162,784.92
27
1,301.99
1,186.97
115.02
162,669.90
28
1,301.99
1,186.13
115.86
162,554.05
29
1,301.99
1,185.29
116.70
162,437.35
30
1,301.99
1,184.44
117.55
162,319.80
31
1,301.99
1,183.58
118.41
162,201.39
32
1,301.99
1,182.72
119.27
162,082.12
33
1,301.99
1,181.85
120.14
161,961.98
34
1,301.99
1,180.97
121.02
161,840.96
35
1,301.99
1,180.09
121.90
161,719.06
36
1,301.99
1,179.20
122.79
161,596.27
37
1,301.99
1,178.31
123.68
161,472.59
38
1,301.99
1,177.40
124.59
161,348.00
39
1,301.99
1,176.50
125.49
161,222.51
40
1,301.99
1,175.58
126.41
161,096.10
41
1,301.99
1,174.66
127.33
160,968.77
42
1,301.99
1,173.73
128.26
160,840.51
43
1,301.99
1,172.80
129.19
160,711.31
44
1,301.99
1,171.85
130.14
160,581.18
45
1,301.99
1,170.90
131.09
160,450.09
46
1,301.99
1,169.95
132.04
160,318.05
47
1,301.99
1,168.99
133.00
160,185.04
48
1,301.99
1,168.02
133.97
160,051.07
49
1,301.99
1,167.04
134.95
159,916.12
50
1,301.99
1,166.06
135.93
159,780.18
51
1,301.99
1,165.06
136.93
159,643.26
52
1,301.99
1,164.07
137.92
159,505.33
53
1,301.99
1,163.06
138.93
159,366.40
54
1,301.99
1,162.05
139.94
159,226.46
55
1,301.99
1,161.03
140.96
159,085.50
56
1,301.99
1,160.00
141.99
158,943.50
57
1,301.99
1,158.96
143.03
158,800.48
58
1,301.99
1,157.92
144.07
158,656.41
59
1,301.99
1,156.87
145.12
158,511.29
60
1,301.99
1,155.81
146.18
158,365.11
61
1,301.99
1,154.75
147.24
158,217.86
62
1,301.99
1,153.67
148.32
158,069.55
63
1,301.99
1,152.59
149.40
157,920.15
64
1,301.99
1,151.50
150.49
157,769.66
65
1,301.99
1,150.40
151.59
157,618.07
66
1,301.99
1,149.30
152.69
157,465.38
67
1,301.99
1,148.19
153.80
157,311.57
68
1,301.99
1,147.06
154.93
157,156.65
69
1,301.99
1,145.93
156.06
157,000.59
70
1,301.99
1,144.80
157.19
156,843.40
71
1,301.99
1,143.65
158.34
156,685.06
72
1,301.99
1,142.50
159.49
156,525.56
73
1,301.99
1,141.33
160.66
156,364.91
74
1,301.99
1,140.16
161.83
156,203.08
75
1,301.99
1,138.98
163.01
156,040.07
76
1,301.99
1,137.79
164.20
155,875.87
77
1,301.99
1,136.59
165.40
155,710.47
78
1,301.99
1,135.39
166.60
155,543.87
79
1,301.99
1,134.17
167.82
155,376.06
80
1,301.99
1,132.95
169.04
155,207.02
81
1,301.99
1,131.72
170.27
155,036.75
82
1,301.99
1,130.48
171.51
154,865.23
83
1,301.99
1,129.23
172.76
154,692.47
84
1,301.99
1,127.97
174.02
154,518.44
85
1,301.99
1,126.70
175.29
154,343.15
86
1,301.99
1,125.42
176.57
154,166.58
87
1,301.99
1,124.13
177.86
153,988.72
88
1,301.99
1,122.83
179.16
153,809.56
89
1,301.99
1,121.53
180.46
153,629.10
90
1,301.99
1,120.21
181.78
153,447.32
91
1,301.99
1,118.89
183.10
153,264.22
92
1,301.99
1,117.55
184.44
153,079.78
93
1,301.99
1,116.21
185.78
152,894.00
94
1,301.99
1,114.85
187.14
152,706.86
95
1,301.99
1,113.49
188.50
152,518.36
96
1,301.99
1,112.11
189.88
152,328.48
97
1,301.99
1,110.73
191.26
152,137.22
98
1,301.99
1,109.33
192.66
151,944.56
99
1,301.99
1,107.93
194.06
151,750.50
100
1,301.99
1,106.51
195.48
151,555.03
101
1,301.99
1,105.09
196.90
151,358.13
102
1,301.99
1,103.65
198.34
151,159.79
103
1,301.99
1,102.21
199.78
150,960.01
104
1,301.99
1,100.75
201.24
150,758.77
105
1,301.99
1,099.28
202.71
150,556.06
106
1,301.99
1,097.80
204.19
150,351.87
107
1,301.99
1,096.32
205.67
150,146.20
108
1,301.99
1,094.82
207.17
149,939.03
109
1,301.99
1,093.31
208.68
149,730.34
110
1,301.99
1,091.78
210.21
149,520.13
111
1,301.99
1,090.25
211.74
149,308.40
112
1,301.99
1,088.71
213.28
149,095.11
113
1,301.99
1,087.15
214.84
148,880.27
114
1,301.99
1,085.59
216.40
148,663.87
115
1,301.99
1,084.01
217.98
148,445.89
116
1,301.99
1,082.42
219.57
148,226.32
117
1,301.99
1,080.82
221.17
148,005.14
118
1,301.99
1,079.20
222.79
147,782.36
119
1,301.99
1,077.58
224.41
147,557.95
120
1,301.99
1,075.94
226.05
147,331.90
121
1,301.99
1,074.30
227.69
147,104.20
122
1,301.99
1,072.63
229.36
146,874.85
123
1,301.99
1,070.96
231.03
146,643.82
124
1,301.99
1,069.28
232.71
146,411.11
125
1,301.99
1,067.58
234.41
146,176.70
126
1,301.99
1,065.87
236.12
145,940.58
127
1,301.99
1,064.15
237.84
145,702.74
128
1,301.99
1,062.42
239.57
145,463.17
129
1,301.99
1,060.67
241.32
145,221.85
130
1,301.99
1,058.91
243.08
144,978.77
131
1,301.99
1,057.14
244.85
144,733.91
132
1,301.99
1,055.35
246.64
144,487.28
133
1,301.99
1,053.55
248.44
144,238.84
134
1,301.99
1,051.74
250.25
143,988.59
135
1,301.99
1,049.92
252.07
143,736.52
136
1,301.99
1,048.08
253.91
143,482.61
137
1,301.99
1,046.23
255.76
143,226.84
138
1,301.99
1,044.36
257.63
142,969.21
139
1,301.99
1,042.48
259.51
142,709.71
140
1,301.99
1,040.59
261.40
142,448.31
141
1,301.99
1,038.69
263.30
142,185.01
142
1,301.99
1,036.77
265.22
141,919.78
143
1,301.99
1,034.83
267.16
141,652.62
144
1,301.99
1,032.88
269.11
141,383.52
145
1,301.99
1,030.92
271.07
141,112.45
146
1,301.99
1,028.94
273.05
140,839.40
147
1,301.99
1,026.95
275.04
140,564.37
148
1,301.99
1,024.95
277.04
140,287.33
149
1,301.99
1,022.93
279.06
140,008.26
150
1,301.99
1,020.89
281.10
139,727.17
151
1,301.99
1,018.84
283.15
139,444.02
152
1,301.99
1,016.78
285.21
139,158.81
153
1,301.99
1,014.70
287.29
138,871.52
154
1,301.99
1,012.60
289.39
138,582.14
155
1,301.99
1,010.49
291.50
138,290.64
156
1,301.99
1,008.37
293.62
137,997.02
157
1,301.99
1,006.23
295.76
137,701.26
158
1,301.99
1,004.07
297.92
137,403.34
159
1,301.99
1,001.90
300.09
137,103.25
160
1,301.99
999.71
302.28
136,800.97
161
1,301.99
997.51
304.48
136,496.49
162
1,301.99
995.29
306.70
136,189.78
163
1,301.99
993.05
308.94
135,880.84
164
1,301.99
990.80
311.19
135,569.65
165
1,301.99
988.53
313.46
135,256.19
166
1,301.99
986.24
315.75
134,940.44
167
1,301.99
983.94
318.05
134,622.40
168
1,301.99
981.62
320.37
134,302.03
169
1,301.99
979.29
322.70
133,979.32
170
1,301.99
976.93
325.06
133,654.26
171
1,301.99
974.56
327.43
133,326.84
172
1,301.99
972.17
329.82
132,997.02
173
1,301.99
969.77
332.22
132,664.80
174
1,301.99
967.35
334.64
132,330.16
175
1,301.99
964.91
337.08
131,993.08
176
1,301.99
962.45
339.54
131,653.54
177
1,301.99
959.97
342.02
131,311.52
178
1,301.99
957.48
344.51
130,967.01
179
1,301.99
954.97
347.02
130,619.99
180
1,301.99
952.44
349.55
130,270.44
181
1,301.99
949.89
352.10
129,918.33
182
1,301.99
947.32
354.67
129,563.66
183
1,301.99
944.74
357.25
129,206.41
184
1,301.99
942.13
359.86
128,846.55
185
1,301.99
939.51
362.48
128,484.07
186
1,301.99
936.86
365.13
128,118.94
187
1,301.99
934.20
367.79
127,751.15
188
1,301.99
931.52
370.47
127,380.68
189
1,301.99
928.82
373.17
127,007.51
190
1,301.99
926.10
375.89
126,631.61
191
1,301.99
923.36
378.63
126,252.98
192
1,301.99
920.59
381.40
125,871.58
193
1,301.99
917.81
384.18
125,487.41
194
1,301.99
915.01
386.98
125,100.43
195
1,301.99
912.19
389.80
124,710.63
196
1,301.99
909.35
392.64
124,317.99
197
1,301.99
906.49
395.50
123,922.48
198
1,301.99
903.60
398.39
123,524.09
199
1,301.99
900.70
401.29
123,122.80
200
1,301.99
897.77
404.22
122,718.58
201
1,301.99
894.82
407.17
122,311.41
202
1,301.99
891.85
410.14
121,901.28
203
1,301.99
888.86
413.13
121,488.15
204
1,301.99
885.85
416.14
121,072.01
205
1,301.99
882.82
419.17
120,652.84
206
1,301.99
879.76
422.23
120,230.61
207
1,301.99
876.68
425.31
119,805.30
208
1,301.99
873.58
428.41
119,376.89
209
1,301.99
870.46
431.53
118,945.36
210
1,301.99
867.31
434.68
118,510.68
211
1,301.99
864.14
437.85
118,072.83
212
1,301.99
860.95
441.04
117,631.79
213
1,301.99
857.73
444.26
117,187.53
214
1,301.99
854.49
447.50
116,740.03
215
1,301.99
851.23
450.76
116,289.27
216
1,301.99
847.94
454.05
115,835.22
217
1,301.99
844.63
457.36
115,377.86
218
1,301.99
841.30
460.69
114,917.17
219
1,301.99
837.94
464.05
114,453.12
220
1,301.99
834.55
467.44
113,985.68
221
1,301.99
831.15
470.84
113,514.84
222
1,301.99
827.71
474.28
113,040.56
223
1,301.99
824.25
477.74
112,562.82
224
1,301.99
820.77
481.22
112,081.61
225
1,301.99
817.26
484.73
111,596.88
226
1,301.99
813.73
488.26
111,108.61
227
1,301.99
810.17
491.82
110,616.79
228
1,301.99
806.58
495.41
110,121.38
229
1,301.99
802.97
499.02
109,622.36
230
1,301.99
799.33
502.66
109,119.70
231
1,301.99
795.66
506.33
108,613.37
232
1,301.99
791.97
510.02
108,103.36
233
1,301.99
788.25
513.74
107,589.62
234
1,301.99
784.51
517.48
107,072.14
235
1,301.99
780.73
521.26
106,550.88
236
1,301.99
776.93
525.06
106,025.83
237
1,301.99
773.10
528.89
105,496.94
238
1,301.99
769.25
532.74
104,964.20
239
1,301.99
765.36
536.63
104,427.57
240
1,301.99
761.45
540.54
103,887.03
241
1,301.99
757.51
544.48
103,342.55
242
1,301.99
753.54
548.45
102,794.10
243
1,301.99
749.54
552.45
102,241.65
244
1,301.99
745.51
556.48
101,685.18
245
1,301.99
741.45
560.54
101,124.64
246
1,301.99
737.37
564.62
100,560.02
247
1,301.99
733.25
568.74
99,991.28
248
1,301.99
729.10
572.89
99,418.39
249
1,301.99
724.93
577.06
98,841.33
250
1,301.99
720.72
581.27
98,260.06
251
1,301.99
716.48
585.51
97,674.54
252
1,301.99
712.21
589.78
97,084.76
253
1,301.99
707.91
594.08
96,490.68
254
1,301.99
703.58
598.41
95,892.27
255
1,301.99
699.21
602.78
95,289.50
256
1,301.99
694.82
607.17
94,682.33
257
1,301.99
690.39
611.60
94,070.73
258
1,301.99
685.93
616.06
93,454.67
259
1,301.99
681.44
620.55
92,834.12
260
1,301.99
676.92
625.07
92,209.05
261
1,301.99
672.36
629.63
91,579.41
262
1,301.99
667.77
634.22
90,945.19
263
1,301.99
663.14
638.85
90,306.34
264
1,301.99
658.48
643.51
89,662.84
265
1,301.99
653.79
648.20
89,014.64
266
1,301.99
649.07
652.92
88,361.71
267
1,301.99
644.30
657.69
87,704.03
268
1,301.99
639.51
662.48
87,041.55
269
1,301.99
634.68
667.31
86,374.23
270
1,301.99
629.81
672.18
85,702.06
271
1,301.99
624.91
677.08
85,024.98
272
1,301.99
619.97
682.02
84,342.96
273
1,301.99
615.00
686.99
83,655.97
274
1,301.99
609.99
692.00
82,963.97
275
1,301.99
604.95
697.04
82,266.93
276
1,301.99
599.86
702.13
81,564.80
277
1,301.99
594.74
707.25
80,857.55
278
1,301.99
589.59
712.40
80,145.15
279
1,301.99
584.39
717.60
79,427.55
280
1,301.99
579.16
722.83
78,704.72
281
1,301.99
573.89
728.10
77,976.62
282
1,301.99
568.58
733.41
77,243.21
283
1,301.99
563.23
738.76
76,504.45
284
1,301.99
557.84
744.15
75,760.31
285
1,301.99
552.42
749.57
75,010.74
286
1,301.99
546.95
755.04
74,255.70
287
1,301.99
541.45
760.54
73,495.16
288
1,301.99
535.90
766.09
72,729.07
289
1,301.99
530.32
771.67
71,957.39
290
1,301.99
524.69
777.30
71,180.09
291
1,301.99
519.02
782.97
70,397.13
292
1,301.99
513.31
788.68
69,608.45
293
1,301.99
507.56
794.43
68,814.02
294
1,301.99
501.77
800.22
68,013.80
295
1,301.99
495.93
806.06
67,207.74
296
1,301.99
490.06
811.93
66,395.81
297
1,301.99
484.14
817.85
65,577.96
298
1,301.99
478.17
823.82
64,754.14
299
1,301.99
472.17
829.82
63,924.31
300
1,301.99
466.11
835.88
63,088.44
301
1,301.99
460.02
841.97
62,246.47
302
1,301.99
453.88
848.11
61,398.36
303
1,301.99
447.70
854.29
60,544.06
304
1,301.99
441.47
860.52
59,683.54
305
1,301.99
435.19
866.80
58,816.74
306
1,301.99
428.87
873.12
57,943.63
307
1,301.99
422.51
879.48
57,064.14
308
1,301.99
416.09
885.90
56,178.24
309
1,301.99
409.63
892.36
55,285.89
310
1,301.99
403.13
898.86
54,387.02
311
1,301.99
396.57
905.42
53,481.61
312
1,301.99
389.97
912.02
52,569.59
313
1,301.99
383.32
918.67
51,650.92
314
1,301.99
376.62
925.37
50,725.55
315
1,301.99
369.87
932.12
49,793.43
316
1,301.99
363.08
938.91
48,854.52
317
1,301.99
356.23
945.76
47,908.76
318
1,301.99
349.33
952.66
46,956.10
319
1,301.99
342.39
959.60
45,996.50
320
1,301.99
335.39
966.60
45,029.90
321
1,301.99
328.34
973.65
44,056.26
322
1,301.99
321.24
980.75
43,075.51
323
1,301.99
314.09
987.90
42,087.61
324
1,301.99
306.89
995.10
41,092.51
325
1,301.99
299.63
1,002.36
40,090.15
326
1,301.99
292.32
1,009.67
39,080.49
327
1,301.99
284.96
1,017.03
38,063.46
328
1,301.99
277.55
1,024.44
37,039.02
329
1,301.99
270.08
1,031.91
36,007.10
330
1,301.99
262.55
1,039.44
34,967.66
331
1,301.99
254.97
1,047.02
33,920.65
332
1,301.99
247.34
1,054.65
32,865.99
333
1,301.99
239.65
1,062.34
31,803.65
334
1,301.99
231.90
1,070.09
30,733.56
335
1,301.99
224.10
1,077.89
29,655.67
336
1,301.99
216.24
1,085.75
28,569.92
337
1,301.99
208.32
1,093.67
27,476.25
338
1,301.99
200.35
1,101.64
26,374.61
339
1,301.99
192.31
1,109.68
25,264.94
340
1,301.99
184.22
1,117.77
24,147.17
341
1,301.99
176.07
1,125.92
23,021.25
342
1,301.99
167.86
1,134.13
21,887.13
343
1,301.99
159.59
1,142.40
20,744.73
344
1,301.99
151.26
1,150.73
19,594.00
345
1,301.99
142.87
1,159.12
18,434.89
346
1,301.99
134.42
1,167.57
17,267.32
347
1,301.99
125.91
1,176.08
16,091.24
348
1,301.99
117.33
1,184.66
14,906.58
349
1,301.99
108.69
1,193.30
13,713.28
350
1,301.99
99.99
1,202.00
12,511.28
351
1,301.99
91.23
1,210.76
11,300.52
352
1,301.99
82.40
1,219.59
10,080.93
353
1,301.99
73.51
1,228.48
8,852.45
354
1,301.99
64.55
1,237.44
7,615.01
355
1,301.99
55.53
1,246.46
6,368.54
356
1,301.99
46.44
1,255.55
5,112.99
357
1,301.99
37.28
1,264.71
3,848.28
358
1,301.99
28.06
1,273.93
2,574.35
359
1,301.99
18.77
1,283.22
1,291.14
360
1,300.55
9.41
1,291.14
0.00
Totals
468,714.96
303,214.96
165,500.00

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