Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,130.13  
 

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
1,130.13
1,000.89
129.24
165,535.76
2
1,130.13
1,000.11
130.02
165,405.74
3
1,130.13
999.33
130.80
165,274.94
4
1,130.13
998.54
131.59
165,143.35
5
1,130.13
997.74
132.39
165,010.96
6
1,130.13
996.94
133.19
164,877.77
7
1,130.13
996.14
133.99
164,743.78
8
1,130.13
995.33
134.80
164,608.97
9
1,130.13
994.51
135.62
164,473.36
10
1,130.13
993.69
136.44
164,336.92
11
1,130.13
992.87
137.26
164,199.66
12
1,130.13
992.04
138.09
164,061.57
13
1,130.13
991.21
138.92
163,922.64
14
1,130.13
990.37
139.76
163,782.88
15
1,130.13
989.52
140.61
163,642.27
16
1,130.13
988.67
141.46
163,500.81
17
1,130.13
987.82
142.31
163,358.50
18
1,130.13
986.96
143.17
163,215.33
19
1,130.13
986.09
144.04
163,071.29
20
1,130.13
985.22
144.91
162,926.38
21
1,130.13
984.35
145.78
162,780.60
22
1,130.13
983.47
146.66
162,633.93
23
1,130.13
982.58
147.55
162,486.38
24
1,130.13
981.69
148.44
162,337.94
25
1,130.13
980.79
149.34
162,188.61
26
1,130.13
979.89
150.24
162,038.36
27
1,130.13
978.98
151.15
161,887.22
28
1,130.13
978.07
152.06
161,735.16
29
1,130.13
977.15
152.98
161,582.18
30
1,130.13
976.23
153.90
161,428.27
31
1,130.13
975.30
154.83
161,273.44
32
1,130.13
974.36
155.77
161,117.67
33
1,130.13
973.42
156.71
160,960.96
34
1,130.13
972.47
157.66
160,803.30
35
1,130.13
971.52
158.61
160,644.69
36
1,130.13
970.56
159.57
160,485.12
37
1,130.13
969.60
160.53
160,324.59
38
1,130.13
968.63
161.50
160,163.09
39
1,130.13
967.65
162.48
160,000.61
40
1,130.13
966.67
163.46
159,837.15
41
1,130.13
965.68
164.45
159,672.70
42
1,130.13
964.69
165.44
159,507.26
43
1,130.13
963.69
166.44
159,340.82
44
1,130.13
962.68
167.45
159,173.37
45
1,130.13
961.67
168.46
159,004.92
46
1,130.13
960.65
169.48
158,835.44
47
1,130.13
959.63
170.50
158,664.94
48
1,130.13
958.60
171.53
158,493.41
49
1,130.13
957.56
172.57
158,320.85
50
1,130.13
956.52
173.61
158,147.24
51
1,130.13
955.47
174.66
157,972.58
52
1,130.13
954.42
175.71
157,796.87
53
1,130.13
953.36
176.77
157,620.09
54
1,130.13
952.29
177.84
157,442.25
55
1,130.13
951.21
178.92
157,263.34
56
1,130.13
950.13
180.00
157,083.34
57
1,130.13
949.05
181.08
156,902.25
58
1,130.13
947.95
182.18
156,720.08
59
1,130.13
946.85
183.28
156,536.80
60
1,130.13
945.74
184.39
156,352.41
61
1,130.13
944.63
185.50
156,166.91
62
1,130.13
943.51
186.62
155,980.29
63
1,130.13
942.38
187.75
155,792.54
64
1,130.13
941.25
188.88
155,603.65
65
1,130.13
940.11
190.02
155,413.63
66
1,130.13
938.96
191.17
155,222.46
67
1,130.13
937.80
192.33
155,030.13
68
1,130.13
936.64
193.49
154,836.64
69
1,130.13
935.47
194.66
154,641.98
70
1,130.13
934.30
195.83
154,446.15
71
1,130.13
933.11
197.02
154,249.13
72
1,130.13
931.92
198.21
154,050.92
73
1,130.13
930.72
199.41
153,851.51
74
1,130.13
929.52
200.61
153,650.90
75
1,130.13
928.31
201.82
153,449.08
76
1,130.13
927.09
203.04
153,246.04
77
1,130.13
925.86
204.27
153,041.77
78
1,130.13
924.63
205.50
152,836.27
79
1,130.13
923.39
206.74
152,629.52
80
1,130.13
922.14
207.99
152,421.53
81
1,130.13
920.88
209.25
152,212.28
82
1,130.13
919.62
210.51
152,001.77
83
1,130.13
918.34
211.79
151,789.98
84
1,130.13
917.06
213.07
151,576.92
85
1,130.13
915.78
214.35
151,362.56
86
1,130.13
914.48
215.65
151,146.92
87
1,130.13
913.18
216.95
150,929.96
88
1,130.13
911.87
218.26
150,711.70
89
1,130.13
910.55
219.58
150,492.12
90
1,130.13
909.22
220.91
150,271.22
91
1,130.13
907.89
222.24
150,048.97
92
1,130.13
906.55
223.58
149,825.39
93
1,130.13
905.20
224.93
149,600.46
94
1,130.13
903.84
226.29
149,374.16
95
1,130.13
902.47
227.66
149,146.50
96
1,130.13
901.09
229.04
148,917.46
97
1,130.13
899.71
230.42
148,687.04
98
1,130.13
898.32
231.81
148,455.23
99
1,130.13
896.92
233.21
148,222.02
100
1,130.13
895.51
234.62
147,987.40
101
1,130.13
894.09
236.04
147,751.36
102
1,130.13
892.66
237.47
147,513.89
103
1,130.13
891.23
238.90
147,274.99
104
1,130.13
889.79
240.34
147,034.65
105
1,130.13
888.33
241.80
146,792.85
106
1,130.13
886.87
243.26
146,549.60
107
1,130.13
885.40
244.73
146,304.87
108
1,130.13
883.93
246.20
146,058.66
109
1,130.13
882.44
247.69
145,810.97
110
1,130.13
880.94
249.19
145,561.78
111
1,130.13
879.44
250.69
145,311.09
112
1,130.13
877.92
252.21
145,058.88
113
1,130.13
876.40
253.73
144,805.15
114
1,130.13
874.86
255.27
144,549.88
115
1,130.13
873.32
256.81
144,293.07
116
1,130.13
871.77
258.36
144,034.71
117
1,130.13
870.21
259.92
143,774.79
118
1,130.13
868.64
261.49
143,513.30
119
1,130.13
867.06
263.07
143,250.23
120
1,130.13
865.47
264.66
142,985.57
121
1,130.13
863.87
266.26
142,719.31
122
1,130.13
862.26
267.87
142,451.45
123
1,130.13
860.64
269.49
142,181.96
124
1,130.13
859.02
271.11
141,910.85
125
1,130.13
857.38
272.75
141,638.10
126
1,130.13
855.73
274.40
141,363.70
127
1,130.13
854.07
276.06
141,087.64
128
1,130.13
852.40
277.73
140,809.91
129
1,130.13
850.73
279.40
140,530.51
130
1,130.13
849.04
281.09
140,249.42
131
1,130.13
847.34
282.79
139,966.63
132
1,130.13
845.63
284.50
139,682.13
133
1,130.13
843.91
286.22
139,395.91
134
1,130.13
842.18
287.95
139,107.97
135
1,130.13
840.44
289.69
138,818.28
136
1,130.13
838.69
291.44
138,526.84
137
1,130.13
836.93
293.20
138,233.65
138
1,130.13
835.16
294.97
137,938.68
139
1,130.13
833.38
296.75
137,641.93
140
1,130.13
831.59
298.54
137,343.38
141
1,130.13
829.78
300.35
137,043.04
142
1,130.13
827.97
302.16
136,740.88
143
1,130.13
826.14
303.99
136,436.89
144
1,130.13
824.31
305.82
136,131.07
145
1,130.13
822.46
307.67
135,823.39
146
1,130.13
820.60
309.53
135,513.86
147
1,130.13
818.73
311.40
135,202.46
148
1,130.13
816.85
313.28
134,889.18
149
1,130.13
814.96
315.17
134,574.01
150
1,130.13
813.05
317.08
134,256.93
151
1,130.13
811.14
318.99
133,937.93
152
1,130.13
809.21
320.92
133,617.01
153
1,130.13
807.27
322.86
133,294.15
154
1,130.13
805.32
324.81
132,969.34
155
1,130.13
803.36
326.77
132,642.57
156
1,130.13
801.38
328.75
132,313.82
157
1,130.13
799.40
330.73
131,983.08
158
1,130.13
797.40
332.73
131,650.35
159
1,130.13
795.39
334.74
131,315.61
160
1,130.13
793.37
336.76
130,978.85
161
1,130.13
791.33
338.80
130,640.05
162
1,130.13
789.28
340.85
130,299.20
163
1,130.13
787.22
342.91
129,956.29
164
1,130.13
785.15
344.98
129,611.32
165
1,130.13
783.07
347.06
129,264.25
166
1,130.13
780.97
349.16
128,915.10
167
1,130.13
778.86
351.27
128,563.83
168
1,130.13
776.74
353.39
128,210.44
169
1,130.13
774.60
355.53
127,854.91
170
1,130.13
772.46
357.67
127,497.24
171
1,130.13
770.30
359.83
127,137.41
172
1,130.13
768.12
362.01
126,775.40
173
1,130.13
765.93
364.20
126,411.20
174
1,130.13
763.73
366.40
126,044.81
175
1,130.13
761.52
368.61
125,676.20
176
1,130.13
759.29
370.84
125,305.36
177
1,130.13
757.05
373.08
124,932.28
178
1,130.13
754.80
375.33
124,556.95
179
1,130.13
752.53
377.60
124,179.35
180
1,130.13
750.25
379.88
123,799.47
181
1,130.13
747.96
382.17
123,417.30
182
1,130.13
745.65
384.48
123,032.82
183
1,130.13
743.32
386.81
122,646.01
184
1,130.13
740.99
389.14
122,256.87
185
1,130.13
738.64
391.49
121,865.37
186
1,130.13
736.27
393.86
121,471.51
187
1,130.13
733.89
396.24
121,075.27
188
1,130.13
731.50
398.63
120,676.64
189
1,130.13
729.09
401.04
120,275.60
190
1,130.13
726.67
403.46
119,872.13
191
1,130.13
724.23
405.90
119,466.23
192
1,130.13
721.78
408.35
119,057.87
193
1,130.13
719.31
410.82
118,647.05
194
1,130.13
716.83
413.30
118,233.75
195
1,130.13
714.33
415.80
117,817.95
196
1,130.13
711.82
418.31
117,399.63
197
1,130.13
709.29
420.84
116,978.79
198
1,130.13
706.75
423.38
116,555.41
199
1,130.13
704.19
425.94
116,129.47
200
1,130.13
701.62
428.51
115,700.95
201
1,130.13
699.03
431.10
115,269.85
202
1,130.13
696.42
433.71
114,836.14
203
1,130.13
693.80
436.33
114,399.81
204
1,130.13
691.17
438.96
113,960.85
205
1,130.13
688.51
441.62
113,519.23
206
1,130.13
685.85
444.28
113,074.95
207
1,130.13
683.16
446.97
112,627.98
208
1,130.13
680.46
449.67
112,178.31
209
1,130.13
677.74
452.39
111,725.92
210
1,130.13
675.01
455.12
111,270.80
211
1,130.13
672.26
457.87
110,812.94
212
1,130.13
669.49
460.64
110,352.30
213
1,130.13
666.71
463.42
109,888.88
214
1,130.13
663.91
466.22
109,422.66
215
1,130.13
661.10
469.03
108,953.63
216
1,130.13
658.26
471.87
108,481.76
217
1,130.13
655.41
474.72
108,007.04
218
1,130.13
652.54
477.59
107,529.45
219
1,130.13
649.66
480.47
107,048.98
220
1,130.13
646.75
483.38
106,565.61
221
1,130.13
643.83
486.30
106,079.31
222
1,130.13
640.90
489.23
105,590.08
223
1,130.13
637.94
492.19
105,097.89
224
1,130.13
634.97
495.16
104,602.72
225
1,130.13
631.97
498.16
104,104.57
226
1,130.13
628.97
501.16
103,603.40
227
1,130.13
625.94
504.19
103,099.21
228
1,130.13
622.89
507.24
102,591.97
229
1,130.13
619.83
510.30
102,081.67
230
1,130.13
616.74
513.39
101,568.28
231
1,130.13
613.64
516.49
101,051.79
232
1,130.13
610.52
519.61
100,532.18
233
1,130.13
607.38
522.75
100,009.44
234
1,130.13
604.22
525.91
99,483.53
235
1,130.13
601.05
529.08
98,954.45
236
1,130.13
597.85
532.28
98,422.16
237
1,130.13
594.63
535.50
97,886.67
238
1,130.13
591.40
538.73
97,347.94
239
1,130.13
588.14
541.99
96,805.95
240
1,130.13
584.87
545.26
96,260.69
241
1,130.13
581.58
548.55
95,712.14
242
1,130.13
578.26
551.87
95,160.27
243
1,130.13
574.93
555.20
94,605.06
244
1,130.13
571.57
558.56
94,046.51
245
1,130.13
568.20
561.93
93,484.57
246
1,130.13
564.80
565.33
92,919.25
247
1,130.13
561.39
568.74
92,350.50
248
1,130.13
557.95
572.18
91,778.32
249
1,130.13
554.49
575.64
91,202.69
250
1,130.13
551.02
579.11
90,623.57
251
1,130.13
547.52
582.61
90,040.96
252
1,130.13
544.00
586.13
89,454.83
253
1,130.13
540.46
589.67
88,865.15
254
1,130.13
536.89
593.24
88,271.92
255
1,130.13
533.31
596.82
87,675.10
256
1,130.13
529.70
600.43
87,074.67
257
1,130.13
526.08
604.05
86,470.62
258
1,130.13
522.43
607.70
85,862.91
259
1,130.13
518.76
611.37
85,251.54
260
1,130.13
515.06
615.07
84,636.47
261
1,130.13
511.35
618.78
84,017.69
262
1,130.13
507.61
622.52
83,395.16
263
1,130.13
503.85
626.28
82,768.88
264
1,130.13
500.06
630.07
82,138.81
265
1,130.13
496.26
633.87
81,504.94
266
1,130.13
492.43
637.70
80,867.23
267
1,130.13
488.57
641.56
80,225.67
268
1,130.13
484.70
645.43
79,580.24
269
1,130.13
480.80
649.33
78,930.91
270
1,130.13
476.87
653.26
78,277.65
271
1,130.13
472.93
657.20
77,620.45
272
1,130.13
468.96
661.17
76,959.28
273
1,130.13
464.96
665.17
76,294.11
274
1,130.13
460.94
669.19
75,624.92
275
1,130.13
456.90
673.23
74,951.69
276
1,130.13
452.83
677.30
74,274.40
277
1,130.13
448.74
681.39
73,593.01
278
1,130.13
444.62
685.51
72,907.50
279
1,130.13
440.48
689.65
72,217.86
280
1,130.13
436.32
693.81
71,524.04
281
1,130.13
432.12
698.01
70,826.04
282
1,130.13
427.91
702.22
70,123.81
283
1,130.13
423.66
706.47
69,417.35
284
1,130.13
419.40
710.73
68,706.61
285
1,130.13
415.10
715.03
67,991.59
286
1,130.13
410.78
719.35
67,272.24
287
1,130.13
406.44
723.69
66,548.55
288
1,130.13
402.06
728.07
65,820.48
289
1,130.13
397.67
732.46
65,088.02
290
1,130.13
393.24
736.89
64,351.13
291
1,130.13
388.79
741.34
63,609.78
292
1,130.13
384.31
745.82
62,863.96
293
1,130.13
379.80
750.33
62,113.64
294
1,130.13
375.27
754.86
61,358.78
295
1,130.13
370.71
759.42
60,599.36
296
1,130.13
366.12
764.01
59,835.35
297
1,130.13
361.51
768.62
59,066.72
298
1,130.13
356.86
773.27
58,293.45
299
1,130.13
352.19
777.94
57,515.51
300
1,130.13
347.49
782.64
56,732.87
301
1,130.13
342.76
787.37
55,945.50
302
1,130.13
338.00
792.13
55,153.38
303
1,130.13
333.22
796.91
54,356.47
304
1,130.13
328.40
801.73
53,554.74
305
1,130.13
323.56
806.57
52,748.17
306
1,130.13
318.69
811.44
51,936.73
307
1,130.13
313.78
816.35
51,120.38
308
1,130.13
308.85
821.28
50,299.10
309
1,130.13
303.89
826.24
49,472.86
310
1,130.13
298.90
831.23
48,641.63
311
1,130.13
293.88
836.25
47,805.38
312
1,130.13
288.82
841.31
46,964.07
313
1,130.13
283.74
846.39
46,117.68
314
1,130.13
278.63
851.50
45,266.18
315
1,130.13
273.48
856.65
44,409.53
316
1,130.13
268.31
861.82
43,547.71
317
1,130.13
263.10
867.03
42,680.68
318
1,130.13
257.86
872.27
41,808.42
319
1,130.13
252.59
877.54
40,930.88
320
1,130.13
247.29
882.84
40,048.04
321
1,130.13
241.96
888.17
39,159.87
322
1,130.13
236.59
893.54
38,266.33
323
1,130.13
231.19
898.94
37,367.39
324
1,130.13
225.76
904.37
36,463.02
325
1,130.13
220.30
909.83
35,553.19
326
1,130.13
214.80
915.33
34,637.86
327
1,130.13
209.27
920.86
33,717.00
328
1,130.13
203.71
926.42
32,790.58
329
1,130.13
198.11
932.02
31,858.55
330
1,130.13
192.48
937.65
30,920.90
331
1,130.13
186.81
943.32
29,977.59
332
1,130.13
181.11
949.02
29,028.57
333
1,130.13
175.38
954.75
28,073.82
334
1,130.13
169.61
960.52
27,113.31
335
1,130.13
163.81
966.32
26,146.99
336
1,130.13
157.97
972.16
25,174.83
337
1,130.13
152.10
978.03
24,196.79
338
1,130.13
146.19
983.94
23,212.85
339
1,130.13
140.24
989.89
22,222.97
340
1,130.13
134.26
995.87
21,227.10
341
1,130.13
128.25
1,001.88
20,225.22
342
1,130.13
122.19
1,007.94
19,217.28
343
1,130.13
116.10
1,014.03
18,203.26
344
1,130.13
109.98
1,020.15
17,183.10
345
1,130.13
103.81
1,026.32
16,156.79
346
1,130.13
97.61
1,032.52
15,124.27
347
1,130.13
91.38
1,038.75
14,085.52
348
1,130.13
85.10
1,045.03
13,040.49
349
1,130.13
78.79
1,051.34
11,989.15
350
1,130.13
72.43
1,057.70
10,931.45
351
1,130.13
66.04
1,064.09
9,867.36
352
1,130.13
59.62
1,070.51
8,796.85
353
1,130.13
53.15
1,076.98
7,719.87
354
1,130.13
46.64
1,083.49
6,636.38
355
1,130.13
40.09
1,090.04
5,546.34
356
1,130.13
33.51
1,096.62
4,449.72
357
1,130.13
26.88
1,103.25
3,346.48
358
1,130.13
20.22
1,109.91
2,236.56
359
1,130.13
13.51
1,116.62
1,119.95
360
1,126.71
6.77
1,119.95
0.00
Totals
406,843.38
241,178.38
165,665.00

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