Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,174.01  
 

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
1,174.01
1,049.40
124.61
167,779.39
2
1,174.01
1,048.62
125.39
167,654.00
3
1,174.01
1,047.84
126.17
167,527.83
4
1,174.01
1,047.05
126.96
167,400.87
5
1,174.01
1,046.26
127.75
167,273.11
6
1,174.01
1,045.46
128.55
167,144.56
7
1,174.01
1,044.65
129.36
167,015.20
8
1,174.01
1,043.85
130.16
166,885.04
9
1,174.01
1,043.03
130.98
166,754.06
10
1,174.01
1,042.21
131.80
166,622.26
11
1,174.01
1,041.39
132.62
166,489.64
12
1,174.01
1,040.56
133.45
166,356.19
13
1,174.01
1,039.73
134.28
166,221.91
14
1,174.01
1,038.89
135.12
166,086.79
15
1,174.01
1,038.04
135.97
165,950.82
16
1,174.01
1,037.19
136.82
165,814.00
17
1,174.01
1,036.34
137.67
165,676.33
18
1,174.01
1,035.48
138.53
165,537.79
19
1,174.01
1,034.61
139.40
165,398.40
20
1,174.01
1,033.74
140.27
165,258.13
21
1,174.01
1,032.86
141.15
165,116.98
22
1,174.01
1,031.98
142.03
164,974.95
23
1,174.01
1,031.09
142.92
164,832.03
24
1,174.01
1,030.20
143.81
164,688.22
25
1,174.01
1,029.30
144.71
164,543.52
26
1,174.01
1,028.40
145.61
164,397.90
27
1,174.01
1,027.49
146.52
164,251.38
28
1,174.01
1,026.57
147.44
164,103.94
29
1,174.01
1,025.65
148.36
163,955.58
30
1,174.01
1,024.72
149.29
163,806.29
31
1,174.01
1,023.79
150.22
163,656.07
32
1,174.01
1,022.85
151.16
163,504.91
33
1,174.01
1,021.91
152.10
163,352.81
34
1,174.01
1,020.96
153.05
163,199.75
35
1,174.01
1,020.00
154.01
163,045.74
36
1,174.01
1,019.04
154.97
162,890.77
37
1,174.01
1,018.07
155.94
162,734.82
38
1,174.01
1,017.09
156.92
162,577.91
39
1,174.01
1,016.11
157.90
162,420.01
40
1,174.01
1,015.13
158.88
162,261.12
41
1,174.01
1,014.13
159.88
162,101.25
42
1,174.01
1,013.13
160.88
161,940.37
43
1,174.01
1,012.13
161.88
161,778.49
44
1,174.01
1,011.12
162.89
161,615.59
45
1,174.01
1,010.10
163.91
161,451.68
46
1,174.01
1,009.07
164.94
161,286.74
47
1,174.01
1,008.04
165.97
161,120.77
48
1,174.01
1,007.00
167.01
160,953.77
49
1,174.01
1,005.96
168.05
160,785.72
50
1,174.01
1,004.91
169.10
160,616.62
51
1,174.01
1,003.85
170.16
160,446.47
52
1,174.01
1,002.79
171.22
160,275.25
53
1,174.01
1,001.72
172.29
160,102.96
54
1,174.01
1,000.64
173.37
159,929.59
55
1,174.01
999.56
174.45
159,755.14
56
1,174.01
998.47
175.54
159,579.60
57
1,174.01
997.37
176.64
159,402.96
58
1,174.01
996.27
177.74
159,225.22
59
1,174.01
995.16
178.85
159,046.37
60
1,174.01
994.04
179.97
158,866.40
61
1,174.01
992.91
181.10
158,685.30
62
1,174.01
991.78
182.23
158,503.08
63
1,174.01
990.64
183.37
158,319.71
64
1,174.01
989.50
184.51
158,135.20
65
1,174.01
988.34
185.67
157,949.53
66
1,174.01
987.18
186.83
157,762.71
67
1,174.01
986.02
187.99
157,574.71
68
1,174.01
984.84
189.17
157,385.55
69
1,174.01
983.66
190.35
157,195.20
70
1,174.01
982.47
191.54
157,003.66
71
1,174.01
981.27
192.74
156,810.92
72
1,174.01
980.07
193.94
156,616.98
73
1,174.01
978.86
195.15
156,421.82
74
1,174.01
977.64
196.37
156,225.45
75
1,174.01
976.41
197.60
156,027.85
76
1,174.01
975.17
198.84
155,829.01
77
1,174.01
973.93
200.08
155,628.93
78
1,174.01
972.68
201.33
155,427.60
79
1,174.01
971.42
202.59
155,225.02
80
1,174.01
970.16
203.85
155,021.16
81
1,174.01
968.88
205.13
154,816.04
82
1,174.01
967.60
206.41
154,609.63
83
1,174.01
966.31
207.70
154,401.93
84
1,174.01
965.01
209.00
154,192.93
85
1,174.01
963.71
210.30
153,982.62
86
1,174.01
962.39
211.62
153,771.01
87
1,174.01
961.07
212.94
153,558.06
88
1,174.01
959.74
214.27
153,343.79
89
1,174.01
958.40
215.61
153,128.18
90
1,174.01
957.05
216.96
152,911.22
91
1,174.01
955.70
218.31
152,692.91
92
1,174.01
954.33
219.68
152,473.23
93
1,174.01
952.96
221.05
152,252.18
94
1,174.01
951.58
222.43
152,029.74
95
1,174.01
950.19
223.82
151,805.92
96
1,174.01
948.79
225.22
151,580.69
97
1,174.01
947.38
226.63
151,354.06
98
1,174.01
945.96
228.05
151,126.02
99
1,174.01
944.54
229.47
150,896.54
100
1,174.01
943.10
230.91
150,665.64
101
1,174.01
941.66
232.35
150,433.29
102
1,174.01
940.21
233.80
150,199.49
103
1,174.01
938.75
235.26
149,964.22
104
1,174.01
937.28
236.73
149,727.49
105
1,174.01
935.80
238.21
149,489.28
106
1,174.01
934.31
239.70
149,249.57
107
1,174.01
932.81
241.20
149,008.37
108
1,174.01
931.30
242.71
148,765.67
109
1,174.01
929.79
244.22
148,521.44
110
1,174.01
928.26
245.75
148,275.69
111
1,174.01
926.72
247.29
148,028.40
112
1,174.01
925.18
248.83
147,779.57
113
1,174.01
923.62
250.39
147,529.18
114
1,174.01
922.06
251.95
147,277.23
115
1,174.01
920.48
253.53
147,023.70
116
1,174.01
918.90
255.11
146,768.59
117
1,174.01
917.30
256.71
146,511.89
118
1,174.01
915.70
258.31
146,253.57
119
1,174.01
914.08
259.93
145,993.65
120
1,174.01
912.46
261.55
145,732.10
121
1,174.01
910.83
263.18
145,468.92
122
1,174.01
909.18
264.83
145,204.09
123
1,174.01
907.53
266.48
144,937.60
124
1,174.01
905.86
268.15
144,669.45
125
1,174.01
904.18
269.83
144,399.63
126
1,174.01
902.50
271.51
144,128.11
127
1,174.01
900.80
273.21
143,854.90
128
1,174.01
899.09
274.92
143,579.99
129
1,174.01
897.37
276.64
143,303.35
130
1,174.01
895.65
278.36
143,024.99
131
1,174.01
893.91
280.10
142,744.88
132
1,174.01
892.16
281.85
142,463.03
133
1,174.01
890.39
283.62
142,179.41
134
1,174.01
888.62
285.39
141,894.03
135
1,174.01
886.84
287.17
141,606.85
136
1,174.01
885.04
288.97
141,317.89
137
1,174.01
883.24
290.77
141,027.11
138
1,174.01
881.42
292.59
140,734.52
139
1,174.01
879.59
294.42
140,440.10
140
1,174.01
877.75
296.26
140,143.84
141
1,174.01
875.90
298.11
139,845.73
142
1,174.01
874.04
299.97
139,545.76
143
1,174.01
872.16
301.85
139,243.91
144
1,174.01
870.27
303.74
138,940.17
145
1,174.01
868.38
305.63
138,634.54
146
1,174.01
866.47
307.54
138,327.00
147
1,174.01
864.54
309.47
138,017.53
148
1,174.01
862.61
311.40
137,706.13
149
1,174.01
860.66
313.35
137,392.78
150
1,174.01
858.70
315.31
137,077.48
151
1,174.01
856.73
317.28
136,760.20
152
1,174.01
854.75
319.26
136,440.94
153
1,174.01
852.76
321.25
136,119.69
154
1,174.01
850.75
323.26
135,796.43
155
1,174.01
848.73
325.28
135,471.14
156
1,174.01
846.69
327.32
135,143.83
157
1,174.01
844.65
329.36
134,814.47
158
1,174.01
842.59
331.42
134,483.05
159
1,174.01
840.52
333.49
134,149.56
160
1,174.01
838.43
335.58
133,813.98
161
1,174.01
836.34
337.67
133,476.31
162
1,174.01
834.23
339.78
133,136.53
163
1,174.01
832.10
341.91
132,794.62
164
1,174.01
829.97
344.04
132,450.58
165
1,174.01
827.82
346.19
132,104.38
166
1,174.01
825.65
348.36
131,756.02
167
1,174.01
823.48
350.53
131,405.49
168
1,174.01
821.28
352.73
131,052.76
169
1,174.01
819.08
354.93
130,697.83
170
1,174.01
816.86
357.15
130,340.69
171
1,174.01
814.63
359.38
129,981.30
172
1,174.01
812.38
361.63
129,619.68
173
1,174.01
810.12
363.89
129,255.79
174
1,174.01
807.85
366.16
128,889.63
175
1,174.01
805.56
368.45
128,521.18
176
1,174.01
803.26
370.75
128,150.43
177
1,174.01
800.94
373.07
127,777.36
178
1,174.01
798.61
375.40
127,401.96
179
1,174.01
796.26
377.75
127,024.21
180
1,174.01
793.90
380.11
126,644.10
181
1,174.01
791.53
382.48
126,261.61
182
1,174.01
789.14
384.87
125,876.74
183
1,174.01
786.73
387.28
125,489.46
184
1,174.01
784.31
389.70
125,099.76
185
1,174.01
781.87
392.14
124,707.62
186
1,174.01
779.42
394.59
124,313.03
187
1,174.01
776.96
397.05
123,915.98
188
1,174.01
774.47
399.54
123,516.45
189
1,174.01
771.98
402.03
123,114.41
190
1,174.01
769.47
404.54
122,709.87
191
1,174.01
766.94
407.07
122,302.80
192
1,174.01
764.39
409.62
121,893.18
193
1,174.01
761.83
412.18
121,481.00
194
1,174.01
759.26
414.75
121,066.25
195
1,174.01
756.66
417.35
120,648.90
196
1,174.01
754.06
419.95
120,228.95
197
1,174.01
751.43
422.58
119,806.37
198
1,174.01
748.79
425.22
119,381.15
199
1,174.01
746.13
427.88
118,953.27
200
1,174.01
743.46
430.55
118,522.72
201
1,174.01
740.77
433.24
118,089.47
202
1,174.01
738.06
435.95
117,653.52
203
1,174.01
735.33
438.68
117,214.85
204
1,174.01
732.59
441.42
116,773.43
205
1,174.01
729.83
444.18
116,329.25
206
1,174.01
727.06
446.95
115,882.30
207
1,174.01
724.26
449.75
115,432.56
208
1,174.01
721.45
452.56
114,980.00
209
1,174.01
718.63
455.38
114,524.62
210
1,174.01
715.78
458.23
114,066.38
211
1,174.01
712.91
461.10
113,605.29
212
1,174.01
710.03
463.98
113,141.31
213
1,174.01
707.13
466.88
112,674.44
214
1,174.01
704.22
469.79
112,204.64
215
1,174.01
701.28
472.73
111,731.91
216
1,174.01
698.32
475.69
111,256.22
217
1,174.01
695.35
478.66
110,777.57
218
1,174.01
692.36
481.65
110,295.92
219
1,174.01
689.35
484.66
109,811.25
220
1,174.01
686.32
487.69
109,323.57
221
1,174.01
683.27
490.74
108,832.83
222
1,174.01
680.21
493.80
108,339.02
223
1,174.01
677.12
496.89
107,842.13
224
1,174.01
674.01
500.00
107,342.13
225
1,174.01
670.89
503.12
106,839.01
226
1,174.01
667.74
506.27
106,332.75
227
1,174.01
664.58
509.43
105,823.32
228
1,174.01
661.40
512.61
105,310.70
229
1,174.01
658.19
515.82
104,794.88
230
1,174.01
654.97
519.04
104,275.84
231
1,174.01
651.72
522.29
103,753.56
232
1,174.01
648.46
525.55
103,228.01
233
1,174.01
645.18
528.83
102,699.17
234
1,174.01
641.87
532.14
102,167.03
235
1,174.01
638.54
535.47
101,631.56
236
1,174.01
635.20
538.81
101,092.75
237
1,174.01
631.83
542.18
100,550.57
238
1,174.01
628.44
545.57
100,005.00
239
1,174.01
625.03
548.98
99,456.02
240
1,174.01
621.60
552.41
98,903.61
241
1,174.01
618.15
555.86
98,347.75
242
1,174.01
614.67
559.34
97,788.42
243
1,174.01
611.18
562.83
97,225.58
244
1,174.01
607.66
566.35
96,659.23
245
1,174.01
604.12
569.89
96,089.34
246
1,174.01
600.56
573.45
95,515.89
247
1,174.01
596.97
577.04
94,938.86
248
1,174.01
593.37
580.64
94,358.21
249
1,174.01
589.74
584.27
93,773.94
250
1,174.01
586.09
587.92
93,186.02
251
1,174.01
582.41
591.60
92,594.42
252
1,174.01
578.72
595.29
91,999.13
253
1,174.01
574.99
599.02
91,400.11
254
1,174.01
571.25
602.76
90,797.35
255
1,174.01
567.48
606.53
90,190.83
256
1,174.01
563.69
610.32
89,580.51
257
1,174.01
559.88
614.13
88,966.38
258
1,174.01
556.04
617.97
88,348.41
259
1,174.01
552.18
621.83
87,726.57
260
1,174.01
548.29
625.72
87,100.86
261
1,174.01
544.38
629.63
86,471.23
262
1,174.01
540.45
633.56
85,837.66
263
1,174.01
536.49
637.52
85,200.14
264
1,174.01
532.50
641.51
84,558.63
265
1,174.01
528.49
645.52
83,913.11
266
1,174.01
524.46
649.55
83,263.56
267
1,174.01
520.40
653.61
82,609.94
268
1,174.01
516.31
657.70
81,952.24
269
1,174.01
512.20
661.81
81,290.44
270
1,174.01
508.07
665.94
80,624.49
271
1,174.01
503.90
670.11
79,954.38
272
1,174.01
499.71
674.30
79,280.09
273
1,174.01
495.50
678.51
78,601.58
274
1,174.01
491.26
682.75
77,918.83
275
1,174.01
486.99
687.02
77,231.81
276
1,174.01
482.70
691.31
76,540.50
277
1,174.01
478.38
695.63
75,844.87
278
1,174.01
474.03
699.98
75,144.89
279
1,174.01
469.66
704.35
74,440.54
280
1,174.01
465.25
708.76
73,731.78
281
1,174.01
460.82
713.19
73,018.59
282
1,174.01
456.37
717.64
72,300.95
283
1,174.01
451.88
722.13
71,578.82
284
1,174.01
447.37
726.64
70,852.18
285
1,174.01
442.83
731.18
70,120.99
286
1,174.01
438.26
735.75
69,385.24
287
1,174.01
433.66
740.35
68,644.89
288
1,174.01
429.03
744.98
67,899.91
289
1,174.01
424.37
749.64
67,150.27
290
1,174.01
419.69
754.32
66,395.95
291
1,174.01
414.97
759.04
65,636.92
292
1,174.01
410.23
763.78
64,873.14
293
1,174.01
405.46
768.55
64,104.58
294
1,174.01
400.65
773.36
63,331.23
295
1,174.01
395.82
778.19
62,553.04
296
1,174.01
390.96
783.05
61,769.98
297
1,174.01
386.06
787.95
60,982.04
298
1,174.01
381.14
792.87
60,189.16
299
1,174.01
376.18
797.83
59,391.34
300
1,174.01
371.20
802.81
58,588.52
301
1,174.01
366.18
807.83
57,780.69
302
1,174.01
361.13
812.88
56,967.81
303
1,174.01
356.05
817.96
56,149.85
304
1,174.01
350.94
823.07
55,326.78
305
1,174.01
345.79
828.22
54,498.56
306
1,174.01
340.62
833.39
53,665.16
307
1,174.01
335.41
838.60
52,826.56
308
1,174.01
330.17
843.84
51,982.72
309
1,174.01
324.89
849.12
51,133.60
310
1,174.01
319.58
854.43
50,279.17
311
1,174.01
314.24
859.77
49,419.41
312
1,174.01
308.87
865.14
48,554.27
313
1,174.01
303.46
870.55
47,683.72
314
1,174.01
298.02
875.99
46,807.74
315
1,174.01
292.55
881.46
45,926.28
316
1,174.01
287.04
886.97
45,039.31
317
1,174.01
281.50
892.51
44,146.79
318
1,174.01
275.92
898.09
43,248.70
319
1,174.01
270.30
903.71
42,344.99
320
1,174.01
264.66
909.35
41,435.64
321
1,174.01
258.97
915.04
40,520.60
322
1,174.01
253.25
920.76
39,599.85
323
1,174.01
247.50
926.51
38,673.33
324
1,174.01
241.71
932.30
37,741.03
325
1,174.01
235.88
938.13
36,802.90
326
1,174.01
230.02
943.99
35,858.91
327
1,174.01
224.12
949.89
34,909.02
328
1,174.01
218.18
955.83
33,953.19
329
1,174.01
212.21
961.80
32,991.39
330
1,174.01
206.20
967.81
32,023.58
331
1,174.01
200.15
973.86
31,049.71
332
1,174.01
194.06
979.95
30,069.76
333
1,174.01
187.94
986.07
29,083.69
334
1,174.01
181.77
992.24
28,091.45
335
1,174.01
175.57
998.44
27,093.01
336
1,174.01
169.33
1,004.68
26,088.34
337
1,174.01
163.05
1,010.96
25,077.38
338
1,174.01
156.73
1,017.28
24,060.10
339
1,174.01
150.38
1,023.63
23,036.47
340
1,174.01
143.98
1,030.03
22,006.44
341
1,174.01
137.54
1,036.47
20,969.97
342
1,174.01
131.06
1,042.95
19,927.02
343
1,174.01
124.54
1,049.47
18,877.55
344
1,174.01
117.98
1,056.03
17,821.53
345
1,174.01
111.38
1,062.63
16,758.90
346
1,174.01
104.74
1,069.27
15,689.63
347
1,174.01
98.06
1,075.95
14,613.68
348
1,174.01
91.34
1,082.67
13,531.01
349
1,174.01
84.57
1,089.44
12,441.57
350
1,174.01
77.76
1,096.25
11,345.32
351
1,174.01
70.91
1,103.10
10,242.22
352
1,174.01
64.01
1,110.00
9,132.22
353
1,174.01
57.08
1,116.93
8,015.29
354
1,174.01
50.10
1,123.91
6,891.37
355
1,174.01
43.07
1,130.94
5,760.43
356
1,174.01
36.00
1,138.01
4,622.43
357
1,174.01
28.89
1,145.12
3,477.31
358
1,174.01
21.73
1,152.28
2,325.03
359
1,174.01
14.53
1,159.48
1,165.55
360
1,172.84
7.28
1,165.55
0.00
Totals
422,642.43
254,738.43
167,904.00

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