Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,145.40  
 

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
1,145.40
1,014.42
130.98
167,773.02
2
1,145.40
1,013.63
131.77
167,641.25
3
1,145.40
1,012.83
132.57
167,508.68
4
1,145.40
1,012.03
133.37
167,375.31
5
1,145.40
1,011.23
134.17
167,241.14
6
1,145.40
1,010.42
134.98
167,106.15
7
1,145.40
1,009.60
135.80
166,970.35
8
1,145.40
1,008.78
136.62
166,833.73
9
1,145.40
1,007.95
137.45
166,696.29
10
1,145.40
1,007.12
138.28
166,558.01
11
1,145.40
1,006.29
139.11
166,418.90
12
1,145.40
1,005.45
139.95
166,278.95
13
1,145.40
1,004.60
140.80
166,138.15
14
1,145.40
1,003.75
141.65
165,996.50
15
1,145.40
1,002.90
142.50
165,853.99
16
1,145.40
1,002.03
143.37
165,710.63
17
1,145.40
1,001.17
144.23
165,566.40
18
1,145.40
1,000.30
145.10
165,421.29
19
1,145.40
999.42
145.98
165,275.31
20
1,145.40
998.54
146.86
165,128.45
21
1,145.40
997.65
147.75
164,980.70
22
1,145.40
996.76
148.64
164,832.06
23
1,145.40
995.86
149.54
164,682.52
24
1,145.40
994.96
150.44
164,532.08
25
1,145.40
994.05
151.35
164,380.73
26
1,145.40
993.13
152.27
164,228.46
27
1,145.40
992.21
153.19
164,075.27
28
1,145.40
991.29
154.11
163,921.16
29
1,145.40
990.36
155.04
163,766.12
30
1,145.40
989.42
155.98
163,610.14
31
1,145.40
988.48
156.92
163,453.22
32
1,145.40
987.53
157.87
163,295.35
33
1,145.40
986.58
158.82
163,136.52
34
1,145.40
985.62
159.78
162,976.74
35
1,145.40
984.65
160.75
162,815.99
36
1,145.40
983.68
161.72
162,654.27
37
1,145.40
982.70
162.70
162,491.57
38
1,145.40
981.72
163.68
162,327.89
39
1,145.40
980.73
164.67
162,163.23
40
1,145.40
979.74
165.66
161,997.56
41
1,145.40
978.74
166.66
161,830.90
42
1,145.40
977.73
167.67
161,663.23
43
1,145.40
976.72
168.68
161,494.54
44
1,145.40
975.70
169.70
161,324.84
45
1,145.40
974.67
170.73
161,154.11
46
1,145.40
973.64
171.76
160,982.35
47
1,145.40
972.60
172.80
160,809.55
48
1,145.40
971.56
173.84
160,635.71
49
1,145.40
970.51
174.89
160,460.81
50
1,145.40
969.45
175.95
160,284.86
51
1,145.40
968.39
177.01
160,107.85
52
1,145.40
967.32
178.08
159,929.77
53
1,145.40
966.24
179.16
159,750.61
54
1,145.40
965.16
180.24
159,570.37
55
1,145.40
964.07
181.33
159,389.04
56
1,145.40
962.98
182.42
159,206.62
57
1,145.40
961.87
183.53
159,023.09
58
1,145.40
960.76
184.64
158,838.46
59
1,145.40
959.65
185.75
158,652.71
60
1,145.40
958.53
186.87
158,465.83
61
1,145.40
957.40
188.00
158,277.83
62
1,145.40
956.26
189.14
158,088.69
63
1,145.40
955.12
190.28
157,898.41
64
1,145.40
953.97
191.43
157,706.98
65
1,145.40
952.81
192.59
157,514.39
66
1,145.40
951.65
193.75
157,320.64
67
1,145.40
950.48
194.92
157,125.72
68
1,145.40
949.30
196.10
156,929.62
69
1,145.40
948.12
197.28
156,732.34
70
1,145.40
946.92
198.48
156,533.87
71
1,145.40
945.73
199.67
156,334.19
72
1,145.40
944.52
200.88
156,133.31
73
1,145.40
943.31
202.09
155,931.21
74
1,145.40
942.08
203.32
155,727.90
75
1,145.40
940.86
204.54
155,523.36
76
1,145.40
939.62
205.78
155,317.58
77
1,145.40
938.38
207.02
155,110.55
78
1,145.40
937.13
208.27
154,902.28
79
1,145.40
935.87
209.53
154,692.75
80
1,145.40
934.60
210.80
154,481.95
81
1,145.40
933.33
212.07
154,269.88
82
1,145.40
932.05
213.35
154,056.52
83
1,145.40
930.76
214.64
153,841.88
84
1,145.40
929.46
215.94
153,625.94
85
1,145.40
928.16
217.24
153,408.70
86
1,145.40
926.84
218.56
153,190.15
87
1,145.40
925.52
219.88
152,970.27
88
1,145.40
924.20
221.20
152,749.06
89
1,145.40
922.86
222.54
152,526.52
90
1,145.40
921.51
223.89
152,302.64
91
1,145.40
920.16
225.24
152,077.40
92
1,145.40
918.80
226.60
151,850.80
93
1,145.40
917.43
227.97
151,622.83
94
1,145.40
916.05
229.35
151,393.49
95
1,145.40
914.67
230.73
151,162.76
96
1,145.40
913.27
232.13
150,930.63
97
1,145.40
911.87
233.53
150,697.10
98
1,145.40
910.46
234.94
150,462.17
99
1,145.40
909.04
236.36
150,225.81
100
1,145.40
907.61
237.79
149,988.02
101
1,145.40
906.18
239.22
149,748.80
102
1,145.40
904.73
240.67
149,508.13
103
1,145.40
903.28
242.12
149,266.01
104
1,145.40
901.82
243.58
149,022.43
105
1,145.40
900.34
245.06
148,777.37
106
1,145.40
898.86
246.54
148,530.83
107
1,145.40
897.37
248.03
148,282.81
108
1,145.40
895.88
249.52
148,033.28
109
1,145.40
894.37
251.03
147,782.25
110
1,145.40
892.85
252.55
147,529.70
111
1,145.40
891.33
254.07
147,275.63
112
1,145.40
889.79
255.61
147,020.02
113
1,145.40
888.25
257.15
146,762.86
114
1,145.40
886.69
258.71
146,504.15
115
1,145.40
885.13
260.27
146,243.88
116
1,145.40
883.56
261.84
145,982.04
117
1,145.40
881.97
263.43
145,718.61
118
1,145.40
880.38
265.02
145,453.60
119
1,145.40
878.78
266.62
145,186.98
120
1,145.40
877.17
268.23
144,918.75
121
1,145.40
875.55
269.85
144,648.90
122
1,145.40
873.92
271.48
144,377.42
123
1,145.40
872.28
273.12
144,104.30
124
1,145.40
870.63
274.77
143,829.53
125
1,145.40
868.97
276.43
143,553.10
126
1,145.40
867.30
278.10
143,275.00
127
1,145.40
865.62
279.78
142,995.22
128
1,145.40
863.93
281.47
142,713.75
129
1,145.40
862.23
283.17
142,430.58
130
1,145.40
860.52
284.88
142,145.70
131
1,145.40
858.80
286.60
141,859.10
132
1,145.40
857.07
288.33
141,570.76
133
1,145.40
855.32
290.08
141,280.69
134
1,145.40
853.57
291.83
140,988.86
135
1,145.40
851.81
293.59
140,695.26
136
1,145.40
850.03
295.37
140,399.90
137
1,145.40
848.25
297.15
140,102.75
138
1,145.40
846.45
298.95
139,803.80
139
1,145.40
844.65
300.75
139,503.05
140
1,145.40
842.83
302.57
139,200.48
141
1,145.40
841.00
304.40
138,896.08
142
1,145.40
839.16
306.24
138,589.85
143
1,145.40
837.31
308.09
138,281.76
144
1,145.40
835.45
309.95
137,971.81
145
1,145.40
833.58
311.82
137,659.99
146
1,145.40
831.70
313.70
137,346.29
147
1,145.40
829.80
315.60
137,030.69
148
1,145.40
827.89
317.51
136,713.18
149
1,145.40
825.98
319.42
136,393.76
150
1,145.40
824.05
321.35
136,072.40
151
1,145.40
822.10
323.30
135,749.11
152
1,145.40
820.15
325.25
135,423.86
153
1,145.40
818.19
327.21
135,096.64
154
1,145.40
816.21
329.19
134,767.45
155
1,145.40
814.22
331.18
134,436.27
156
1,145.40
812.22
333.18
134,103.09
157
1,145.40
810.21
335.19
133,767.90
158
1,145.40
808.18
337.22
133,430.68
159
1,145.40
806.14
339.26
133,091.42
160
1,145.40
804.09
341.31
132,750.12
161
1,145.40
802.03
343.37
132,406.75
162
1,145.40
799.96
345.44
132,061.31
163
1,145.40
797.87
347.53
131,713.78
164
1,145.40
795.77
349.63
131,364.15
165
1,145.40
793.66
351.74
131,012.41
166
1,145.40
791.53
353.87
130,658.54
167
1,145.40
789.40
356.00
130,302.54
168
1,145.40
787.24
358.16
129,944.38
169
1,145.40
785.08
360.32
129,584.06
170
1,145.40
782.90
362.50
129,221.56
171
1,145.40
780.71
364.69
128,856.88
172
1,145.40
778.51
366.89
128,489.99
173
1,145.40
776.29
369.11
128,120.88
174
1,145.40
774.06
371.34
127,749.55
175
1,145.40
771.82
373.58
127,375.97
176
1,145.40
769.56
375.84
127,000.13
177
1,145.40
767.29
378.11
126,622.02
178
1,145.40
765.01
380.39
126,241.63
179
1,145.40
762.71
382.69
125,858.94
180
1,145.40
760.40
385.00
125,473.94
181
1,145.40
758.07
387.33
125,086.61
182
1,145.40
755.73
389.67
124,696.94
183
1,145.40
753.38
392.02
124,304.92
184
1,145.40
751.01
394.39
123,910.53
185
1,145.40
748.63
396.77
123,513.75
186
1,145.40
746.23
399.17
123,114.58
187
1,145.40
743.82
401.58
122,713.00
188
1,145.40
741.39
404.01
122,308.99
189
1,145.40
738.95
406.45
121,902.54
190
1,145.40
736.49
408.91
121,493.63
191
1,145.40
734.02
411.38
121,082.26
192
1,145.40
731.54
413.86
120,668.40
193
1,145.40
729.04
416.36
120,252.03
194
1,145.40
726.52
418.88
119,833.16
195
1,145.40
723.99
421.41
119,411.75
196
1,145.40
721.45
423.95
118,987.80
197
1,145.40
718.88
426.52
118,561.28
198
1,145.40
716.31
429.09
118,132.19
199
1,145.40
713.72
431.68
117,700.50
200
1,145.40
711.11
434.29
117,266.21
201
1,145.40
708.48
436.92
116,829.29
202
1,145.40
705.84
439.56
116,389.74
203
1,145.40
703.19
442.21
115,947.53
204
1,145.40
700.52
444.88
115,502.64
205
1,145.40
697.83
447.57
115,055.07
206
1,145.40
695.12
450.28
114,604.79
207
1,145.40
692.40
453.00
114,151.80
208
1,145.40
689.67
455.73
113,696.07
209
1,145.40
686.91
458.49
113,237.58
210
1,145.40
684.14
461.26
112,776.32
211
1,145.40
681.36
464.04
112,312.28
212
1,145.40
678.55
466.85
111,845.43
213
1,145.40
675.73
469.67
111,375.77
214
1,145.40
672.90
472.50
110,903.26
215
1,145.40
670.04
475.36
110,427.90
216
1,145.40
667.17
478.23
109,949.67
217
1,145.40
664.28
481.12
109,468.55
218
1,145.40
661.37
484.03
108,984.52
219
1,145.40
658.45
486.95
108,497.57
220
1,145.40
655.51
489.89
108,007.68
221
1,145.40
652.55
492.85
107,514.82
222
1,145.40
649.57
495.83
107,018.99
223
1,145.40
646.57
498.83
106,520.16
224
1,145.40
643.56
501.84
106,018.32
225
1,145.40
640.53
504.87
105,513.45
226
1,145.40
637.48
507.92
105,005.53
227
1,145.40
634.41
510.99
104,494.54
228
1,145.40
631.32
514.08
103,980.46
229
1,145.40
628.22
517.18
103,463.27
230
1,145.40
625.09
520.31
102,942.96
231
1,145.40
621.95
523.45
102,419.51
232
1,145.40
618.78
526.62
101,892.90
233
1,145.40
615.60
529.80
101,363.10
234
1,145.40
612.40
533.00
100,830.10
235
1,145.40
609.18
536.22
100,293.88
236
1,145.40
605.94
539.46
99,754.42
237
1,145.40
602.68
542.72
99,211.71
238
1,145.40
599.40
546.00
98,665.71
239
1,145.40
596.11
549.29
98,116.42
240
1,145.40
592.79
552.61
97,563.80
241
1,145.40
589.45
555.95
97,007.85
242
1,145.40
586.09
559.31
96,448.54
243
1,145.40
582.71
562.69
95,885.85
244
1,145.40
579.31
566.09
95,319.76
245
1,145.40
575.89
569.51
94,750.25
246
1,145.40
572.45
572.95
94,177.30
247
1,145.40
568.99
576.41
93,600.89
248
1,145.40
565.51
579.89
93,020.99
249
1,145.40
562.00
583.40
92,437.60
250
1,145.40
558.48
586.92
91,850.67
251
1,145.40
554.93
590.47
91,260.20
252
1,145.40
551.36
594.04
90,666.17
253
1,145.40
547.77
597.63
90,068.54
254
1,145.40
544.16
601.24
89,467.31
255
1,145.40
540.53
604.87
88,862.44
256
1,145.40
536.88
608.52
88,253.92
257
1,145.40
533.20
612.20
87,641.72
258
1,145.40
529.50
615.90
87,025.82
259
1,145.40
525.78
619.62
86,406.20
260
1,145.40
522.04
623.36
85,782.84
261
1,145.40
518.27
627.13
85,155.71
262
1,145.40
514.48
630.92
84,524.79
263
1,145.40
510.67
634.73
83,890.06
264
1,145.40
506.84
638.56
83,251.50
265
1,145.40
502.98
642.42
82,609.07
266
1,145.40
499.10
646.30
81,962.77
267
1,145.40
495.19
650.21
81,312.56
268
1,145.40
491.26
654.14
80,658.43
269
1,145.40
487.31
658.09
80,000.34
270
1,145.40
483.34
662.06
79,338.27
271
1,145.40
479.34
666.06
78,672.21
272
1,145.40
475.31
670.09
78,002.12
273
1,145.40
471.26
674.14
77,327.98
274
1,145.40
467.19
678.21
76,649.77
275
1,145.40
463.09
682.31
75,967.46
276
1,145.40
458.97
686.43
75,281.03
277
1,145.40
454.82
690.58
74,590.46
278
1,145.40
450.65
694.75
73,895.71
279
1,145.40
446.45
698.95
73,196.76
280
1,145.40
442.23
703.17
72,493.59
281
1,145.40
437.98
707.42
71,786.17
282
1,145.40
433.71
711.69
71,074.48
283
1,145.40
429.41
715.99
70,358.49
284
1,145.40
425.08
720.32
69,638.17
285
1,145.40
420.73
724.67
68,913.50
286
1,145.40
416.35
729.05
68,184.46
287
1,145.40
411.95
733.45
67,451.00
288
1,145.40
407.52
737.88
66,713.12
289
1,145.40
403.06
742.34
65,970.78
290
1,145.40
398.57
746.83
65,223.95
291
1,145.40
394.06
751.34
64,472.61
292
1,145.40
389.52
755.88
63,716.74
293
1,145.40
384.96
760.44
62,956.29
294
1,145.40
380.36
765.04
62,191.25
295
1,145.40
375.74
769.66
61,421.59
296
1,145.40
371.09
774.31
60,647.28
297
1,145.40
366.41
778.99
59,868.29
298
1,145.40
361.70
783.70
59,084.59
299
1,145.40
356.97
788.43
58,296.16
300
1,145.40
352.21
793.19
57,502.97
301
1,145.40
347.41
797.99
56,704.98
302
1,145.40
342.59
802.81
55,902.18
303
1,145.40
337.74
807.66
55,094.52
304
1,145.40
332.86
812.54
54,281.98
305
1,145.40
327.95
817.45
53,464.54
306
1,145.40
323.01
822.39
52,642.15
307
1,145.40
318.05
827.35
51,814.80
308
1,145.40
313.05
832.35
50,982.44
309
1,145.40
308.02
837.38
50,145.06
310
1,145.40
302.96
842.44
49,302.62
311
1,145.40
297.87
847.53
48,455.09
312
1,145.40
292.75
852.65
47,602.44
313
1,145.40
287.60
857.80
46,744.64
314
1,145.40
282.42
862.98
45,881.66
315
1,145.40
277.20
868.20
45,013.46
316
1,145.40
271.96
873.44
44,140.01
317
1,145.40
266.68
878.72
43,261.29
318
1,145.40
261.37
884.03
42,377.26
319
1,145.40
256.03
889.37
41,487.89
320
1,145.40
250.66
894.74
40,593.15
321
1,145.40
245.25
900.15
39,693.00
322
1,145.40
239.81
905.59
38,787.41
323
1,145.40
234.34
911.06
37,876.35
324
1,145.40
228.84
916.56
36,959.79
325
1,145.40
223.30
922.10
36,037.69
326
1,145.40
217.73
927.67
35,110.01
327
1,145.40
212.12
933.28
34,176.74
328
1,145.40
206.48
938.92
33,237.82
329
1,145.40
200.81
944.59
32,293.23
330
1,145.40
195.10
950.30
31,342.94
331
1,145.40
189.36
956.04
30,386.90
332
1,145.40
183.59
961.81
29,425.09
333
1,145.40
177.78
967.62
28,457.47
334
1,145.40
171.93
973.47
27,484.00
335
1,145.40
166.05
979.35
26,504.65
336
1,145.40
160.13
985.27
25,519.38
337
1,145.40
154.18
991.22
24,528.16
338
1,145.40
148.19
997.21
23,530.95
339
1,145.40
142.17
1,003.23
22,527.71
340
1,145.40
136.10
1,009.30
21,518.42
341
1,145.40
130.01
1,015.39
20,503.03
342
1,145.40
123.87
1,021.53
19,481.50
343
1,145.40
117.70
1,027.70
18,453.80
344
1,145.40
111.49
1,033.91
17,419.89
345
1,145.40
105.25
1,040.15
16,379.74
346
1,145.40
98.96
1,046.44
15,333.30
347
1,145.40
92.64
1,052.76
14,280.54
348
1,145.40
86.28
1,059.12
13,221.41
349
1,145.40
79.88
1,065.52
12,155.89
350
1,145.40
73.44
1,071.96
11,083.94
351
1,145.40
66.97
1,078.43
10,005.50
352
1,145.40
60.45
1,084.95
8,920.55
353
1,145.40
53.89
1,091.51
7,829.05
354
1,145.40
47.30
1,098.10
6,730.95
355
1,145.40
40.67
1,104.73
5,626.21
356
1,145.40
33.99
1,111.41
4,514.80
357
1,145.40
27.28
1,118.12
3,396.68
358
1,145.40
20.52
1,124.88
2,271.80
359
1,145.40
13.73
1,131.67
1,140.13
360
1,147.02
6.89
1,140.13
0.00
Totals
412,345.62
244,441.62
167,904.00

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