Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,021.01  
 

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
1,021.01
863.67
157.34
165,667.66
2
1,021.01
862.85
158.16
165,509.50
3
1,021.01
862.03
158.98
165,350.52
4
1,021.01
861.20
159.81
165,190.71
5
1,021.01
860.37
160.64
165,030.07
6
1,021.01
859.53
161.48
164,868.59
7
1,021.01
858.69
162.32
164,706.27
8
1,021.01
857.85
163.16
164,543.11
9
1,021.01
857.00
164.01
164,379.09
10
1,021.01
856.14
164.87
164,214.23
11
1,021.01
855.28
165.73
164,048.50
12
1,021.01
854.42
166.59
163,881.91
13
1,021.01
853.55
167.46
163,714.45
14
1,021.01
852.68
168.33
163,546.12
15
1,021.01
851.80
169.21
163,376.91
16
1,021.01
850.92
170.09
163,206.82
17
1,021.01
850.04
170.97
163,035.85
18
1,021.01
849.15
171.86
162,863.98
19
1,021.01
848.25
172.76
162,691.22
20
1,021.01
847.35
173.66
162,517.56
21
1,021.01
846.45
174.56
162,343.00
22
1,021.01
845.54
175.47
162,167.53
23
1,021.01
844.62
176.39
161,991.14
24
1,021.01
843.70
177.31
161,813.83
25
1,021.01
842.78
178.23
161,635.60
26
1,021.01
841.85
179.16
161,456.44
27
1,021.01
840.92
180.09
161,276.35
28
1,021.01
839.98
181.03
161,095.32
29
1,021.01
839.04
181.97
160,913.35
30
1,021.01
838.09
182.92
160,730.43
31
1,021.01
837.14
183.87
160,546.56
32
1,021.01
836.18
184.83
160,361.73
33
1,021.01
835.22
185.79
160,175.94
34
1,021.01
834.25
186.76
159,989.18
35
1,021.01
833.28
187.73
159,801.44
36
1,021.01
832.30
188.71
159,612.73
37
1,021.01
831.32
189.69
159,423.04
38
1,021.01
830.33
190.68
159,232.36
39
1,021.01
829.34
191.67
159,040.68
40
1,021.01
828.34
192.67
158,848.01
41
1,021.01
827.33
193.68
158,654.33
42
1,021.01
826.32
194.69
158,459.65
43
1,021.01
825.31
195.70
158,263.95
44
1,021.01
824.29
196.72
158,067.23
45
1,021.01
823.27
197.74
157,869.49
46
1,021.01
822.24
198.77
157,670.71
47
1,021.01
821.20
199.81
157,470.91
48
1,021.01
820.16
200.85
157,270.06
49
1,021.01
819.11
201.90
157,068.16
50
1,021.01
818.06
202.95
156,865.21
51
1,021.01
817.01
204.00
156,661.21
52
1,021.01
815.94
205.07
156,456.15
53
1,021.01
814.88
206.13
156,250.01
54
1,021.01
813.80
207.21
156,042.80
55
1,021.01
812.72
208.29
155,834.52
56
1,021.01
811.64
209.37
155,625.14
57
1,021.01
810.55
210.46
155,414.68
58
1,021.01
809.45
211.56
155,203.12
59
1,021.01
808.35
212.66
154,990.46
60
1,021.01
807.24
213.77
154,776.69
61
1,021.01
806.13
214.88
154,561.81
62
1,021.01
805.01
216.00
154,345.81
63
1,021.01
803.88
217.13
154,128.69
64
1,021.01
802.75
218.26
153,910.43
65
1,021.01
801.62
219.39
153,691.04
66
1,021.01
800.47
220.54
153,470.50
67
1,021.01
799.33
221.68
153,248.82
68
1,021.01
798.17
222.84
153,025.98
69
1,021.01
797.01
224.00
152,801.98
70
1,021.01
795.84
225.17
152,576.81
71
1,021.01
794.67
226.34
152,350.47
72
1,021.01
793.49
227.52
152,122.96
73
1,021.01
792.31
228.70
151,894.25
74
1,021.01
791.12
229.89
151,664.36
75
1,021.01
789.92
231.09
151,433.27
76
1,021.01
788.71
232.30
151,200.97
77
1,021.01
787.51
233.50
150,967.47
78
1,021.01
786.29
234.72
150,732.75
79
1,021.01
785.07
235.94
150,496.80
80
1,021.01
783.84
237.17
150,259.63
81
1,021.01
782.60
238.41
150,021.22
82
1,021.01
781.36
239.65
149,781.57
83
1,021.01
780.11
240.90
149,540.67
84
1,021.01
778.86
242.15
149,298.52
85
1,021.01
777.60
243.41
149,055.11
86
1,021.01
776.33
244.68
148,810.43
87
1,021.01
775.05
245.96
148,564.47
88
1,021.01
773.77
247.24
148,317.23
89
1,021.01
772.49
248.52
148,068.71
90
1,021.01
771.19
249.82
147,818.89
91
1,021.01
769.89
251.12
147,567.77
92
1,021.01
768.58
252.43
147,315.34
93
1,021.01
767.27
253.74
147,061.60
94
1,021.01
765.95
255.06
146,806.54
95
1,021.01
764.62
256.39
146,550.14
96
1,021.01
763.28
257.73
146,292.42
97
1,021.01
761.94
259.07
146,033.35
98
1,021.01
760.59
260.42
145,772.93
99
1,021.01
759.23
261.78
145,511.15
100
1,021.01
757.87
263.14
145,248.01
101
1,021.01
756.50
264.51
144,983.50
102
1,021.01
755.12
265.89
144,717.61
103
1,021.01
753.74
267.27
144,450.34
104
1,021.01
752.35
268.66
144,181.68
105
1,021.01
750.95
270.06
143,911.61
106
1,021.01
749.54
271.47
143,640.14
107
1,021.01
748.13
272.88
143,367.26
108
1,021.01
746.70
274.31
143,092.95
109
1,021.01
745.28
275.73
142,817.22
110
1,021.01
743.84
277.17
142,540.05
111
1,021.01
742.40
278.61
142,261.43
112
1,021.01
740.94
280.07
141,981.37
113
1,021.01
739.49
281.52
141,699.85
114
1,021.01
738.02
282.99
141,416.86
115
1,021.01
736.55
284.46
141,132.39
116
1,021.01
735.06
285.95
140,846.45
117
1,021.01
733.58
287.43
140,559.01
118
1,021.01
732.08
288.93
140,270.08
119
1,021.01
730.57
290.44
139,979.64
120
1,021.01
729.06
291.95
139,687.69
121
1,021.01
727.54
293.47
139,394.22
122
1,021.01
726.01
295.00
139,099.23
123
1,021.01
724.48
296.53
138,802.69
124
1,021.01
722.93
298.08
138,504.61
125
1,021.01
721.38
299.63
138,204.98
126
1,021.01
719.82
301.19
137,903.79
127
1,021.01
718.25
302.76
137,601.03
128
1,021.01
716.67
304.34
137,296.69
129
1,021.01
715.09
305.92
136,990.76
130
1,021.01
713.49
307.52
136,683.25
131
1,021.01
711.89
309.12
136,374.13
132
1,021.01
710.28
310.73
136,063.40
133
1,021.01
708.66
312.35
135,751.06
134
1,021.01
707.04
313.97
135,437.08
135
1,021.01
705.40
315.61
135,121.47
136
1,021.01
703.76
317.25
134,804.22
137
1,021.01
702.11
318.90
134,485.32
138
1,021.01
700.44
320.57
134,164.75
139
1,021.01
698.77
322.24
133,842.52
140
1,021.01
697.10
323.91
133,518.60
141
1,021.01
695.41
325.60
133,193.00
142
1,021.01
693.71
327.30
132,865.71
143
1,021.01
692.01
329.00
132,536.70
144
1,021.01
690.30
330.71
132,205.99
145
1,021.01
688.57
332.44
131,873.55
146
1,021.01
686.84
334.17
131,539.38
147
1,021.01
685.10
335.91
131,203.47
148
1,021.01
683.35
337.66
130,865.82
149
1,021.01
681.59
339.42
130,526.40
150
1,021.01
679.82
341.19
130,185.21
151
1,021.01
678.05
342.96
129,842.25
152
1,021.01
676.26
344.75
129,497.50
153
1,021.01
674.47
346.54
129,150.96
154
1,021.01
672.66
348.35
128,802.61
155
1,021.01
670.85
350.16
128,452.45
156
1,021.01
669.02
351.99
128,100.46
157
1,021.01
667.19
353.82
127,746.64
158
1,021.01
665.35
355.66
127,390.98
159
1,021.01
663.49
357.52
127,033.46
160
1,021.01
661.63
359.38
126,674.09
161
1,021.01
659.76
361.25
126,312.84
162
1,021.01
657.88
363.13
125,949.71
163
1,021.01
655.99
365.02
125,584.68
164
1,021.01
654.09
366.92
125,217.76
165
1,021.01
652.18
368.83
124,848.93
166
1,021.01
650.25
370.76
124,478.17
167
1,021.01
648.32
372.69
124,105.49
168
1,021.01
646.38
374.63
123,730.86
169
1,021.01
644.43
376.58
123,354.28
170
1,021.01
642.47
378.54
122,975.74
171
1,021.01
640.50
380.51
122,595.23
172
1,021.01
638.52
382.49
122,212.74
173
1,021.01
636.52
384.49
121,828.25
174
1,021.01
634.52
386.49
121,441.76
175
1,021.01
632.51
388.50
121,053.26
176
1,021.01
630.49
390.52
120,662.74
177
1,021.01
628.45
392.56
120,270.18
178
1,021.01
626.41
394.60
119,875.58
179
1,021.01
624.35
396.66
119,478.92
180
1,021.01
622.29
398.72
119,080.19
181
1,021.01
620.21
400.80
118,679.39
182
1,021.01
618.12
402.89
118,276.50
183
1,021.01
616.02
404.99
117,871.52
184
1,021.01
613.91
407.10
117,464.42
185
1,021.01
611.79
409.22
117,055.21
186
1,021.01
609.66
411.35
116,643.86
187
1,021.01
607.52
413.49
116,230.37
188
1,021.01
605.37
415.64
115,814.73
189
1,021.01
603.20
417.81
115,396.92
190
1,021.01
601.03
419.98
114,976.93
191
1,021.01
598.84
422.17
114,554.76
192
1,021.01
596.64
424.37
114,130.39
193
1,021.01
594.43
426.58
113,703.81
194
1,021.01
592.21
428.80
113,275.01
195
1,021.01
589.97
431.04
112,843.97
196
1,021.01
587.73
433.28
112,410.69
197
1,021.01
585.47
435.54
111,975.15
198
1,021.01
583.20
437.81
111,537.35
199
1,021.01
580.92
440.09
111,097.26
200
1,021.01
578.63
442.38
110,654.88
201
1,021.01
576.33
444.68
110,210.20
202
1,021.01
574.01
447.00
109,763.20
203
1,021.01
571.68
449.33
109,313.87
204
1,021.01
569.34
451.67
108,862.21
205
1,021.01
566.99
454.02
108,408.19
206
1,021.01
564.63
456.38
107,951.80
207
1,021.01
562.25
458.76
107,493.04
208
1,021.01
559.86
461.15
107,031.89
209
1,021.01
557.46
463.55
106,568.34
210
1,021.01
555.04
465.97
106,102.37
211
1,021.01
552.62
468.39
105,633.98
212
1,021.01
550.18
470.83
105,163.15
213
1,021.01
547.72
473.29
104,689.86
214
1,021.01
545.26
475.75
104,214.11
215
1,021.01
542.78
478.23
103,735.88
216
1,021.01
540.29
480.72
103,255.16
217
1,021.01
537.79
483.22
102,771.94
218
1,021.01
535.27
485.74
102,286.20
219
1,021.01
532.74
488.27
101,797.93
220
1,021.01
530.20
490.81
101,307.12
221
1,021.01
527.64
493.37
100,813.75
222
1,021.01
525.07
495.94
100,317.81
223
1,021.01
522.49
498.52
99,819.29
224
1,021.01
519.89
501.12
99,318.17
225
1,021.01
517.28
503.73
98,814.45
226
1,021.01
514.66
506.35
98,308.09
227
1,021.01
512.02
508.99
97,799.11
228
1,021.01
509.37
511.64
97,287.47
229
1,021.01
506.71
514.30
96,773.16
230
1,021.01
504.03
516.98
96,256.18
231
1,021.01
501.33
519.68
95,736.50
232
1,021.01
498.63
522.38
95,214.12
233
1,021.01
495.91
525.10
94,689.02
234
1,021.01
493.17
527.84
94,161.18
235
1,021.01
490.42
530.59
93,630.59
236
1,021.01
487.66
533.35
93,097.24
237
1,021.01
484.88
536.13
92,561.11
238
1,021.01
482.09
538.92
92,022.19
239
1,021.01
479.28
541.73
91,480.46
240
1,021.01
476.46
544.55
90,935.92
241
1,021.01
473.62
547.39
90,388.53
242
1,021.01
470.77
550.24
89,838.29
243
1,021.01
467.91
553.10
89,285.19
244
1,021.01
465.03
555.98
88,729.21
245
1,021.01
462.13
558.88
88,170.33
246
1,021.01
459.22
561.79
87,608.54
247
1,021.01
456.29
564.72
87,043.82
248
1,021.01
453.35
567.66
86,476.17
249
1,021.01
450.40
570.61
85,905.55
250
1,021.01
447.42
573.59
85,331.97
251
1,021.01
444.44
576.57
84,755.40
252
1,021.01
441.43
579.58
84,175.82
253
1,021.01
438.42
582.59
83,593.23
254
1,021.01
435.38
585.63
83,007.60
255
1,021.01
432.33
588.68
82,418.92
256
1,021.01
429.27
591.74
81,827.17
257
1,021.01
426.18
594.83
81,232.35
258
1,021.01
423.09
597.92
80,634.42
259
1,021.01
419.97
601.04
80,033.38
260
1,021.01
416.84
604.17
79,429.21
261
1,021.01
413.69
607.32
78,821.90
262
1,021.01
410.53
610.48
78,211.42
263
1,021.01
407.35
613.66
77,597.76
264
1,021.01
404.15
616.86
76,980.90
265
1,021.01
400.94
620.07
76,360.84
266
1,021.01
397.71
623.30
75,737.54
267
1,021.01
394.47
626.54
75,111.00
268
1,021.01
391.20
629.81
74,481.19
269
1,021.01
387.92
633.09
73,848.10
270
1,021.01
384.63
636.38
73,211.72
271
1,021.01
381.31
639.70
72,572.02
272
1,021.01
377.98
643.03
71,928.99
273
1,021.01
374.63
646.38
71,282.61
274
1,021.01
371.26
649.75
70,632.86
275
1,021.01
367.88
653.13
69,979.73
276
1,021.01
364.48
656.53
69,323.20
277
1,021.01
361.06
659.95
68,663.25
278
1,021.01
357.62
663.39
67,999.86
279
1,021.01
354.17
666.84
67,333.01
280
1,021.01
350.69
670.32
66,662.70
281
1,021.01
347.20
673.81
65,988.89
282
1,021.01
343.69
677.32
65,311.57
283
1,021.01
340.16
680.85
64,630.72
284
1,021.01
336.62
684.39
63,946.33
285
1,021.01
333.05
687.96
63,258.38
286
1,021.01
329.47
691.54
62,566.84
287
1,021.01
325.87
695.14
61,871.70
288
1,021.01
322.25
698.76
61,172.94
289
1,021.01
318.61
702.40
60,470.53
290
1,021.01
314.95
706.06
59,764.47
291
1,021.01
311.27
709.74
59,054.74
292
1,021.01
307.58
713.43
58,341.31
293
1,021.01
303.86
717.15
57,624.16
294
1,021.01
300.13
720.88
56,903.27
295
1,021.01
296.37
724.64
56,178.63
296
1,021.01
292.60
728.41
55,450.22
297
1,021.01
288.80
732.21
54,718.01
298
1,021.01
284.99
736.02
53,981.99
299
1,021.01
281.16
739.85
53,242.14
300
1,021.01
277.30
743.71
52,498.43
301
1,021.01
273.43
747.58
51,750.85
302
1,021.01
269.54
751.47
50,999.38
303
1,021.01
265.62
755.39
50,243.99
304
1,021.01
261.69
759.32
49,484.67
305
1,021.01
257.73
763.28
48,721.39
306
1,021.01
253.76
767.25
47,954.14
307
1,021.01
249.76
771.25
47,182.89
308
1,021.01
245.74
775.27
46,407.62
309
1,021.01
241.71
779.30
45,628.32
310
1,021.01
237.65
783.36
44,844.96
311
1,021.01
233.57
787.44
44,057.51
312
1,021.01
229.47
791.54
43,265.97
313
1,021.01
225.34
795.67
42,470.30
314
1,021.01
221.20
799.81
41,670.49
315
1,021.01
217.03
803.98
40,866.52
316
1,021.01
212.85
808.16
40,058.35
317
1,021.01
208.64
812.37
39,245.98
318
1,021.01
204.41
816.60
38,429.38
319
1,021.01
200.15
820.86
37,608.52
320
1,021.01
195.88
825.13
36,783.39
321
1,021.01
191.58
829.43
35,953.96
322
1,021.01
187.26
833.75
35,120.21
323
1,021.01
182.92
838.09
34,282.11
324
1,021.01
178.55
842.46
33,439.66
325
1,021.01
174.16
846.85
32,592.81
326
1,021.01
169.75
851.26
31,741.56
327
1,021.01
165.32
855.69
30,885.87
328
1,021.01
160.86
860.15
30,025.72
329
1,021.01
156.38
864.63
29,161.09
330
1,021.01
151.88
869.13
28,291.97
331
1,021.01
147.35
873.66
27,418.31
332
1,021.01
142.80
878.21
26,540.10
333
1,021.01
138.23
882.78
25,657.32
334
1,021.01
133.63
887.38
24,769.94
335
1,021.01
129.01
892.00
23,877.94
336
1,021.01
124.36
896.65
22,981.30
337
1,021.01
119.69
901.32
22,079.98
338
1,021.01
115.00
906.01
21,173.97
339
1,021.01
110.28
910.73
20,263.24
340
1,021.01
105.54
915.47
19,347.77
341
1,021.01
100.77
920.24
18,427.53
342
1,021.01
95.98
925.03
17,502.50
343
1,021.01
91.16
929.85
16,572.65
344
1,021.01
86.32
934.69
15,637.95
345
1,021.01
81.45
939.56
14,698.39
346
1,021.01
76.55
944.46
13,753.93
347
1,021.01
71.64
949.37
12,804.56
348
1,021.01
66.69
954.32
11,850.24
349
1,021.01
61.72
959.29
10,890.95
350
1,021.01
56.72
964.29
9,926.66
351
1,021.01
51.70
969.31
8,957.36
352
1,021.01
46.65
974.36
7,983.00
353
1,021.01
41.58
979.43
7,003.57
354
1,021.01
36.48
984.53
6,019.03
355
1,021.01
31.35
989.66
5,029.37
356
1,021.01
26.19
994.82
4,034.56
357
1,021.01
21.01
1,000.00
3,034.56
358
1,021.01
15.81
1,005.20
2,029.36
359
1,021.01
10.57
1,010.44
1,018.92
360
1,024.22
5.31
1,018.92
0.00
Totals
367,566.81
201,741.81
165,825.00

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