Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,100.36  
 

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
1,100.36
959.64
140.72
167,359.28
2
1,100.36
958.83
141.53
167,217.74
3
1,100.36
958.02
142.34
167,075.40
4
1,100.36
957.20
143.16
166,932.25
5
1,100.36
956.38
143.98
166,788.27
6
1,100.36
955.56
144.80
166,643.47
7
1,100.36
954.73
145.63
166,497.83
8
1,100.36
953.89
146.47
166,351.37
9
1,100.36
953.05
147.31
166,204.06
10
1,100.36
952.21
148.15
166,055.91
11
1,100.36
951.36
149.00
165,906.92
12
1,100.36
950.51
149.85
165,757.06
13
1,100.36
949.65
150.71
165,606.35
14
1,100.36
948.79
151.57
165,454.78
15
1,100.36
947.92
152.44
165,302.34
16
1,100.36
947.04
153.32
165,149.02
17
1,100.36
946.17
154.19
164,994.83
18
1,100.36
945.28
155.08
164,839.75
19
1,100.36
944.39
155.97
164,683.79
20
1,100.36
943.50
156.86
164,526.93
21
1,100.36
942.60
157.76
164,369.17
22
1,100.36
941.70
158.66
164,210.51
23
1,100.36
940.79
159.57
164,050.94
24
1,100.36
939.88
160.48
163,890.45
25
1,100.36
938.96
161.40
163,729.05
26
1,100.36
938.03
162.33
163,566.72
27
1,100.36
937.10
163.26
163,403.46
28
1,100.36
936.17
164.19
163,239.27
29
1,100.36
935.22
165.14
163,074.13
30
1,100.36
934.28
166.08
162,908.05
31
1,100.36
933.33
167.03
162,741.02
32
1,100.36
932.37
167.99
162,573.03
33
1,100.36
931.41
168.95
162,404.08
34
1,100.36
930.44
169.92
162,234.16
35
1,100.36
929.47
170.89
162,063.26
36
1,100.36
928.49
171.87
161,891.39
37
1,100.36
927.50
172.86
161,718.53
38
1,100.36
926.51
173.85
161,544.68
39
1,100.36
925.52
174.84
161,369.84
40
1,100.36
924.51
175.85
161,194.00
41
1,100.36
923.51
176.85
161,017.14
42
1,100.36
922.49
177.87
160,839.28
43
1,100.36
921.48
178.88
160,660.39
44
1,100.36
920.45
179.91
160,480.48
45
1,100.36
919.42
180.94
160,299.54
46
1,100.36
918.38
181.98
160,117.56
47
1,100.36
917.34
183.02
159,934.54
48
1,100.36
916.29
184.07
159,750.48
49
1,100.36
915.24
185.12
159,565.35
50
1,100.36
914.18
186.18
159,379.17
51
1,100.36
913.11
187.25
159,191.92
52
1,100.36
912.04
188.32
159,003.60
53
1,100.36
910.96
189.40
158,814.19
54
1,100.36
909.87
190.49
158,623.71
55
1,100.36
908.78
191.58
158,432.13
56
1,100.36
907.68
192.68
158,239.45
57
1,100.36
906.58
193.78
158,045.67
58
1,100.36
905.47
194.89
157,850.78
59
1,100.36
904.35
196.01
157,654.78
60
1,100.36
903.23
197.13
157,457.65
61
1,100.36
902.10
198.26
157,259.39
62
1,100.36
900.97
199.39
157,059.99
63
1,100.36
899.82
200.54
156,859.46
64
1,100.36
898.67
201.69
156,657.77
65
1,100.36
897.52
202.84
156,454.93
66
1,100.36
896.36
204.00
156,250.93
67
1,100.36
895.19
205.17
156,045.75
68
1,100.36
894.01
206.35
155,839.41
69
1,100.36
892.83
207.53
155,631.88
70
1,100.36
891.64
208.72
155,423.16
71
1,100.36
890.45
209.91
155,213.24
72
1,100.36
889.24
211.12
155,002.12
73
1,100.36
888.03
212.33
154,789.80
74
1,100.36
886.82
213.54
154,576.25
75
1,100.36
885.59
214.77
154,361.49
76
1,100.36
884.36
216.00
154,145.49
77
1,100.36
883.13
217.23
153,928.25
78
1,100.36
881.88
218.48
153,709.78
79
1,100.36
880.63
219.73
153,490.04
80
1,100.36
879.37
220.99
153,269.05
81
1,100.36
878.10
222.26
153,046.80
82
1,100.36
876.83
223.53
152,823.27
83
1,100.36
875.55
224.81
152,598.46
84
1,100.36
874.26
226.10
152,372.36
85
1,100.36
872.97
227.39
152,144.97
86
1,100.36
871.66
228.70
151,916.27
87
1,100.36
870.35
230.01
151,686.27
88
1,100.36
869.04
231.32
151,454.94
89
1,100.36
867.71
232.65
151,222.29
90
1,100.36
866.38
233.98
150,988.31
91
1,100.36
865.04
235.32
150,752.99
92
1,100.36
863.69
236.67
150,516.32
93
1,100.36
862.33
238.03
150,278.29
94
1,100.36
860.97
239.39
150,038.90
95
1,100.36
859.60
240.76
149,798.14
96
1,100.36
858.22
242.14
149,555.99
97
1,100.36
856.83
243.53
149,312.47
98
1,100.36
855.44
244.92
149,067.54
99
1,100.36
854.03
246.33
148,821.21
100
1,100.36
852.62
247.74
148,573.48
101
1,100.36
851.20
249.16
148,324.32
102
1,100.36
849.77
250.59
148,073.73
103
1,100.36
848.34
252.02
147,821.71
104
1,100.36
846.90
253.46
147,568.25
105
1,100.36
845.44
254.92
147,313.33
106
1,100.36
843.98
256.38
147,056.95
107
1,100.36
842.51
257.85
146,799.11
108
1,100.36
841.04
259.32
146,539.78
109
1,100.36
839.55
260.81
146,278.97
110
1,100.36
838.06
262.30
146,016.67
111
1,100.36
836.55
263.81
145,752.86
112
1,100.36
835.04
265.32
145,487.55
113
1,100.36
833.52
266.84
145,220.71
114
1,100.36
831.99
268.37
144,952.34
115
1,100.36
830.46
269.90
144,682.44
116
1,100.36
828.91
271.45
144,410.99
117
1,100.36
827.35
273.01
144,137.98
118
1,100.36
825.79
274.57
143,863.41
119
1,100.36
824.22
276.14
143,587.27
120
1,100.36
822.64
277.72
143,309.55
121
1,100.36
821.04
279.32
143,030.23
122
1,100.36
819.44
280.92
142,749.32
123
1,100.36
817.83
282.53
142,466.79
124
1,100.36
816.22
284.14
142,182.65
125
1,100.36
814.59
285.77
141,896.87
126
1,100.36
812.95
287.41
141,609.46
127
1,100.36
811.30
289.06
141,320.41
128
1,100.36
809.65
290.71
141,029.70
129
1,100.36
807.98
292.38
140,737.32
130
1,100.36
806.31
294.05
140,443.27
131
1,100.36
804.62
295.74
140,147.53
132
1,100.36
802.93
297.43
139,850.10
133
1,100.36
801.22
299.14
139,550.96
134
1,100.36
799.51
300.85
139,250.11
135
1,100.36
797.79
302.57
138,947.54
136
1,100.36
796.05
304.31
138,643.23
137
1,100.36
794.31
306.05
138,337.18
138
1,100.36
792.56
307.80
138,029.38
139
1,100.36
790.79
309.57
137,719.82
140
1,100.36
789.02
311.34
137,408.47
141
1,100.36
787.24
313.12
137,095.35
142
1,100.36
785.44
314.92
136,780.43
143
1,100.36
783.64
316.72
136,463.71
144
1,100.36
781.82
318.54
136,145.17
145
1,100.36
780.00
320.36
135,824.81
146
1,100.36
778.16
322.20
135,502.62
147
1,100.36
776.32
324.04
135,178.57
148
1,100.36
774.46
325.90
134,852.67
149
1,100.36
772.59
327.77
134,524.91
150
1,100.36
770.72
329.64
134,195.26
151
1,100.36
768.83
331.53
133,863.73
152
1,100.36
766.93
333.43
133,530.30
153
1,100.36
765.02
335.34
133,194.95
154
1,100.36
763.10
337.26
132,857.69
155
1,100.36
761.16
339.20
132,518.49
156
1,100.36
759.22
341.14
132,177.35
157
1,100.36
757.27
343.09
131,834.26
158
1,100.36
755.30
345.06
131,489.20
159
1,100.36
753.32
347.04
131,142.16
160
1,100.36
751.34
349.02
130,793.14
161
1,100.36
749.34
351.02
130,442.12
162
1,100.36
747.32
353.04
130,089.08
163
1,100.36
745.30
355.06
129,734.02
164
1,100.36
743.27
357.09
129,376.93
165
1,100.36
741.22
359.14
129,017.79
166
1,100.36
739.16
361.20
128,656.60
167
1,100.36
737.10
363.26
128,293.33
168
1,100.36
735.01
365.35
127,927.99
169
1,100.36
732.92
367.44
127,560.55
170
1,100.36
730.82
369.54
127,191.00
171
1,100.36
728.70
371.66
126,819.34
172
1,100.36
726.57
373.79
126,445.55
173
1,100.36
724.43
375.93
126,069.62
174
1,100.36
722.27
378.09
125,691.53
175
1,100.36
720.11
380.25
125,311.28
176
1,100.36
717.93
382.43
124,928.85
177
1,100.36
715.74
384.62
124,544.23
178
1,100.36
713.53
386.83
124,157.40
179
1,100.36
711.32
389.04
123,768.36
180
1,100.36
709.09
391.27
123,377.09
181
1,100.36
706.85
393.51
122,983.58
182
1,100.36
704.59
395.77
122,587.81
183
1,100.36
702.33
398.03
122,189.78
184
1,100.36
700.05
400.31
121,789.46
185
1,100.36
697.75
402.61
121,386.85
186
1,100.36
695.45
404.91
120,981.94
187
1,100.36
693.13
407.23
120,574.71
188
1,100.36
690.79
409.57
120,165.14
189
1,100.36
688.45
411.91
119,753.22
190
1,100.36
686.09
414.27
119,338.95
191
1,100.36
683.71
416.65
118,922.30
192
1,100.36
681.33
419.03
118,503.27
193
1,100.36
678.92
421.44
118,081.83
194
1,100.36
676.51
423.85
117,657.98
195
1,100.36
674.08
426.28
117,231.71
196
1,100.36
671.64
428.72
116,802.99
197
1,100.36
669.18
431.18
116,371.81
198
1,100.36
666.71
433.65
115,938.16
199
1,100.36
664.23
436.13
115,502.03
200
1,100.36
661.73
438.63
115,063.40
201
1,100.36
659.22
441.14
114,622.26
202
1,100.36
656.69
443.67
114,178.59
203
1,100.36
654.15
446.21
113,732.38
204
1,100.36
651.59
448.77
113,283.61
205
1,100.36
649.02
451.34
112,832.27
206
1,100.36
646.43
453.93
112,378.35
207
1,100.36
643.83
456.53
111,921.82
208
1,100.36
641.22
459.14
111,462.68
209
1,100.36
638.59
461.77
111,000.91
210
1,100.36
635.94
464.42
110,536.49
211
1,100.36
633.28
467.08
110,069.41
212
1,100.36
630.61
469.75
109,599.66
213
1,100.36
627.91
472.45
109,127.21
214
1,100.36
625.21
475.15
108,652.06
215
1,100.36
622.49
477.87
108,174.19
216
1,100.36
619.75
480.61
107,693.57
217
1,100.36
616.99
483.37
107,210.21
218
1,100.36
614.23
486.13
106,724.07
219
1,100.36
611.44
488.92
106,235.15
220
1,100.36
608.64
491.72
105,743.43
221
1,100.36
605.82
494.54
105,248.89
222
1,100.36
602.99
497.37
104,751.52
223
1,100.36
600.14
500.22
104,251.30
224
1,100.36
597.27
503.09
103,748.21
225
1,100.36
594.39
505.97
103,242.25
226
1,100.36
591.49
508.87
102,733.38
227
1,100.36
588.58
511.78
102,221.59
228
1,100.36
585.64
514.72
101,706.88
229
1,100.36
582.70
517.66
101,189.21
230
1,100.36
579.73
520.63
100,668.58
231
1,100.36
576.75
523.61
100,144.97
232
1,100.36
573.75
526.61
99,618.36
233
1,100.36
570.73
529.63
99,088.73
234
1,100.36
567.70
532.66
98,556.06
235
1,100.36
564.64
535.72
98,020.35
236
1,100.36
561.57
538.79
97,481.56
237
1,100.36
558.49
541.87
96,939.69
238
1,100.36
555.38
544.98
96,394.72
239
1,100.36
552.26
548.10
95,846.62
240
1,100.36
549.12
551.24
95,295.38
241
1,100.36
545.96
554.40
94,740.98
242
1,100.36
542.79
557.57
94,183.41
243
1,100.36
539.59
560.77
93,622.64
244
1,100.36
536.38
563.98
93,058.66
245
1,100.36
533.15
567.21
92,491.45
246
1,100.36
529.90
570.46
91,920.99
247
1,100.36
526.63
573.73
91,347.26
248
1,100.36
523.34
577.02
90,770.24
249
1,100.36
520.04
580.32
90,189.92
250
1,100.36
516.71
583.65
89,606.27
251
1,100.36
513.37
586.99
89,019.28
252
1,100.36
510.01
590.35
88,428.93
253
1,100.36
506.62
593.74
87,835.19
254
1,100.36
503.22
597.14
87,238.06
255
1,100.36
499.80
600.56
86,637.50
256
1,100.36
496.36
604.00
86,033.50
257
1,100.36
492.90
607.46
85,426.04
258
1,100.36
489.42
610.94
84,815.10
259
1,100.36
485.92
614.44
84,200.66
260
1,100.36
482.40
617.96
83,582.70
261
1,100.36
478.86
621.50
82,961.20
262
1,100.36
475.30
625.06
82,336.13
263
1,100.36
471.72
628.64
81,707.49
264
1,100.36
468.12
632.24
81,075.25
265
1,100.36
464.49
635.87
80,439.38
266
1,100.36
460.85
639.51
79,799.87
267
1,100.36
457.19
643.17
79,156.70
268
1,100.36
453.50
646.86
78,509.84
269
1,100.36
449.80
650.56
77,859.28
270
1,100.36
446.07
654.29
77,204.99
271
1,100.36
442.32
658.04
76,546.95
272
1,100.36
438.55
661.81
75,885.14
273
1,100.36
434.76
665.60
75,219.53
274
1,100.36
430.95
669.41
74,550.12
275
1,100.36
427.11
673.25
73,876.87
276
1,100.36
423.25
677.11
73,199.76
277
1,100.36
419.37
680.99
72,518.78
278
1,100.36
415.47
684.89
71,833.89
279
1,100.36
411.55
688.81
71,145.08
280
1,100.36
407.60
692.76
70,452.32
281
1,100.36
403.63
696.73
69,755.59
282
1,100.36
399.64
700.72
69,054.87
283
1,100.36
395.63
704.73
68,350.14
284
1,100.36
391.59
708.77
67,641.37
285
1,100.36
387.53
712.83
66,928.54
286
1,100.36
383.44
716.92
66,211.62
287
1,100.36
379.34
721.02
65,490.60
288
1,100.36
375.21
725.15
64,765.45
289
1,100.36
371.05
729.31
64,036.14
290
1,100.36
366.87
733.49
63,302.65
291
1,100.36
362.67
737.69
62,564.96
292
1,100.36
358.45
741.91
61,823.05
293
1,100.36
354.19
746.17
61,076.88
294
1,100.36
349.92
750.44
60,326.44
295
1,100.36
345.62
754.74
59,571.70
296
1,100.36
341.30
759.06
58,812.64
297
1,100.36
336.95
763.41
58,049.23
298
1,100.36
332.57
767.79
57,281.44
299
1,100.36
328.17
772.19
56,509.26
300
1,100.36
323.75
776.61
55,732.65
301
1,100.36
319.30
781.06
54,951.59
302
1,100.36
314.83
785.53
54,166.06
303
1,100.36
310.33
790.03
53,376.02
304
1,100.36
305.80
794.56
52,581.46
305
1,100.36
301.25
799.11
51,782.35
306
1,100.36
296.67
803.69
50,978.66
307
1,100.36
292.07
808.29
50,170.36
308
1,100.36
287.43
812.93
49,357.44
309
1,100.36
282.78
817.58
48,539.86
310
1,100.36
278.09
822.27
47,717.59
311
1,100.36
273.38
826.98
46,890.61
312
1,100.36
268.64
831.72
46,058.90
313
1,100.36
263.88
836.48
45,222.41
314
1,100.36
259.09
841.27
44,381.14
315
1,100.36
254.27
846.09
43,535.05
316
1,100.36
249.42
850.94
42,684.11
317
1,100.36
244.54
855.82
41,828.29
318
1,100.36
239.64
860.72
40,967.57
319
1,100.36
234.71
865.65
40,101.92
320
1,100.36
229.75
870.61
39,231.31
321
1,100.36
224.76
875.60
38,355.72
322
1,100.36
219.75
880.61
37,475.10
323
1,100.36
214.70
885.66
36,589.44
324
1,100.36
209.63
890.73
35,698.71
325
1,100.36
204.52
895.84
34,802.87
326
1,100.36
199.39
900.97
33,901.91
327
1,100.36
194.23
906.13
32,995.78
328
1,100.36
189.04
911.32
32,084.45
329
1,100.36
183.82
916.54
31,167.91
330
1,100.36
178.57
921.79
30,246.12
331
1,100.36
173.29
927.07
29,319.04
332
1,100.36
167.97
932.39
28,386.66
333
1,100.36
162.63
937.73
27,448.93
334
1,100.36
157.26
943.10
26,505.83
335
1,100.36
151.86
948.50
25,557.32
336
1,100.36
146.42
953.94
24,603.39
337
1,100.36
140.96
959.40
23,643.98
338
1,100.36
135.46
964.90
22,679.08
339
1,100.36
129.93
970.43
21,708.66
340
1,100.36
124.37
975.99
20,732.67
341
1,100.36
118.78
981.58
19,751.09
342
1,100.36
113.16
987.20
18,763.89
343
1,100.36
107.50
992.86
17,771.03
344
1,100.36
101.81
998.55
16,772.48
345
1,100.36
96.09
1,004.27
15,768.21
346
1,100.36
90.34
1,010.02
14,758.19
347
1,100.36
84.55
1,015.81
13,742.38
348
1,100.36
78.73
1,021.63
12,720.76
349
1,100.36
72.88
1,027.48
11,693.28
350
1,100.36
66.99
1,033.37
10,659.91
351
1,100.36
61.07
1,039.29
9,620.62
352
1,100.36
55.12
1,045.24
8,575.38
353
1,100.36
49.13
1,051.23
7,524.15
354
1,100.36
43.11
1,057.25
6,466.90
355
1,100.36
37.05
1,063.31
5,403.59
356
1,100.36
30.96
1,069.40
4,334.18
357
1,100.36
24.83
1,075.53
3,258.66
358
1,100.36
18.67
1,081.69
2,176.96
359
1,100.36
12.47
1,087.89
1,089.08
360
1,095.32
6.24
1,089.08
0.00
Totals
396,124.56
228,624.56
167,500.00

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