Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 970.31  
 

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
970.31
790.11
180.20
168,376.80
2
970.31
789.27
181.04
168,195.76
3
970.31
788.42
181.89
168,013.86
4
970.31
787.56
182.75
167,831.12
5
970.31
786.71
183.60
167,647.52
6
970.31
785.85
184.46
167,463.06
7
970.31
784.98
185.33
167,277.73
8
970.31
784.11
186.20
167,091.53
9
970.31
783.24
187.07
166,904.46
10
970.31
782.36
187.95
166,716.52
11
970.31
781.48
188.83
166,527.69
12
970.31
780.60
189.71
166,337.98
13
970.31
779.71
190.60
166,147.38
14
970.31
778.82
191.49
165,955.89
15
970.31
777.92
192.39
165,763.50
16
970.31
777.02
193.29
165,570.20
17
970.31
776.11
194.20
165,376.00
18
970.31
775.20
195.11
165,180.89
19
970.31
774.29
196.02
164,984.87
20
970.31
773.37
196.94
164,787.92
21
970.31
772.44
197.87
164,590.06
22
970.31
771.52
198.79
164,391.26
23
970.31
770.58
199.73
164,191.54
24
970.31
769.65
200.66
163,990.88
25
970.31
768.71
201.60
163,789.27
26
970.31
767.76
202.55
163,586.72
27
970.31
766.81
203.50
163,383.23
28
970.31
765.86
204.45
163,178.78
29
970.31
764.90
205.41
162,973.37
30
970.31
763.94
206.37
162,766.99
31
970.31
762.97
207.34
162,559.65
32
970.31
762.00
208.31
162,351.34
33
970.31
761.02
209.29
162,142.05
34
970.31
760.04
210.27
161,931.79
35
970.31
759.06
211.25
161,720.53
36
970.31
758.06
212.25
161,508.29
37
970.31
757.07
213.24
161,295.05
38
970.31
756.07
214.24
161,080.81
39
970.31
755.07
215.24
160,865.56
40
970.31
754.06
216.25
160,649.31
41
970.31
753.04
217.27
160,432.04
42
970.31
752.03
218.28
160,213.76
43
970.31
751.00
219.31
159,994.45
44
970.31
749.97
220.34
159,774.12
45
970.31
748.94
221.37
159,552.75
46
970.31
747.90
222.41
159,330.34
47
970.31
746.86
223.45
159,106.89
48
970.31
745.81
224.50
158,882.39
49
970.31
744.76
225.55
158,656.85
50
970.31
743.70
226.61
158,430.24
51
970.31
742.64
227.67
158,202.57
52
970.31
741.57
228.74
157,973.84
53
970.31
740.50
229.81
157,744.03
54
970.31
739.43
230.88
157,513.14
55
970.31
738.34
231.97
157,281.18
56
970.31
737.26
233.05
157,048.12
57
970.31
736.16
234.15
156,813.97
58
970.31
735.07
235.24
156,578.73
59
970.31
733.96
236.35
156,342.38
60
970.31
732.85
237.46
156,104.93
61
970.31
731.74
238.57
155,866.36
62
970.31
730.62
239.69
155,626.67
63
970.31
729.50
240.81
155,385.86
64
970.31
728.37
241.94
155,143.92
65
970.31
727.24
243.07
154,900.85
66
970.31
726.10
244.21
154,656.64
67
970.31
724.95
245.36
154,411.28
68
970.31
723.80
246.51
154,164.78
69
970.31
722.65
247.66
153,917.11
70
970.31
721.49
248.82
153,668.29
71
970.31
720.32
249.99
153,418.30
72
970.31
719.15
251.16
153,167.14
73
970.31
717.97
252.34
152,914.80
74
970.31
716.79
253.52
152,661.28
75
970.31
715.60
254.71
152,406.57
76
970.31
714.41
255.90
152,150.66
77
970.31
713.21
257.10
151,893.56
78
970.31
712.00
258.31
151,635.25
79
970.31
710.79
259.52
151,375.73
80
970.31
709.57
260.74
151,114.99
81
970.31
708.35
261.96
150,853.03
82
970.31
707.12
263.19
150,589.85
83
970.31
705.89
264.42
150,325.43
84
970.31
704.65
265.66
150,059.77
85
970.31
703.41
266.90
149,792.86
86
970.31
702.15
268.16
149,524.71
87
970.31
700.90
269.41
149,255.30
88
970.31
699.63
270.68
148,984.62
89
970.31
698.37
271.94
148,712.67
90
970.31
697.09
273.22
148,439.46
91
970.31
695.81
274.50
148,164.96
92
970.31
694.52
275.79
147,889.17
93
970.31
693.23
277.08
147,612.09
94
970.31
691.93
278.38
147,333.71
95
970.31
690.63
279.68
147,054.03
96
970.31
689.32
280.99
146,773.03
97
970.31
688.00
282.31
146,490.72
98
970.31
686.68
283.63
146,207.09
99
970.31
685.35
284.96
145,922.12
100
970.31
684.01
286.30
145,635.82
101
970.31
682.67
287.64
145,348.18
102
970.31
681.32
288.99
145,059.19
103
970.31
679.96
290.35
144,768.85
104
970.31
678.60
291.71
144,477.14
105
970.31
677.24
293.07
144,184.07
106
970.31
675.86
294.45
143,889.62
107
970.31
674.48
295.83
143,593.79
108
970.31
673.10
297.21
143,296.58
109
970.31
671.70
298.61
142,997.97
110
970.31
670.30
300.01
142,697.96
111
970.31
668.90
301.41
142,396.55
112
970.31
667.48
302.83
142,093.72
113
970.31
666.06
304.25
141,789.48
114
970.31
664.64
305.67
141,483.81
115
970.31
663.21
307.10
141,176.70
116
970.31
661.77
308.54
140,868.16
117
970.31
660.32
309.99
140,558.17
118
970.31
658.87
311.44
140,246.72
119
970.31
657.41
312.90
139,933.82
120
970.31
655.94
314.37
139,619.45
121
970.31
654.47
315.84
139,303.61
122
970.31
652.99
317.32
138,986.28
123
970.31
651.50
318.81
138,667.47
124
970.31
650.00
320.31
138,347.16
125
970.31
648.50
321.81
138,025.36
126
970.31
646.99
323.32
137,702.04
127
970.31
645.48
324.83
137,377.21
128
970.31
643.96
326.35
137,050.85
129
970.31
642.43
327.88
136,722.97
130
970.31
640.89
329.42
136,393.55
131
970.31
639.34
330.97
136,062.58
132
970.31
637.79
332.52
135,730.07
133
970.31
636.23
334.08
135,395.99
134
970.31
634.67
335.64
135,060.35
135
970.31
633.10
337.21
134,723.13
136
970.31
631.51
338.80
134,384.34
137
970.31
629.93
340.38
134,043.96
138
970.31
628.33
341.98
133,701.98
139
970.31
626.73
343.58
133,358.40
140
970.31
625.12
345.19
133,013.20
141
970.31
623.50
346.81
132,666.39
142
970.31
621.87
348.44
132,317.96
143
970.31
620.24
350.07
131,967.89
144
970.31
618.60
351.71
131,616.18
145
970.31
616.95
353.36
131,262.82
146
970.31
615.29
355.02
130,907.80
147
970.31
613.63
356.68
130,551.12
148
970.31
611.96
358.35
130,192.77
149
970.31
610.28
360.03
129,832.74
150
970.31
608.59
361.72
129,471.02
151
970.31
606.90
363.41
129,107.60
152
970.31
605.19
365.12
128,742.49
153
970.31
603.48
366.83
128,375.66
154
970.31
601.76
368.55
128,007.11
155
970.31
600.03
370.28
127,636.83
156
970.31
598.30
372.01
127,264.82
157
970.31
596.55
373.76
126,891.06
158
970.31
594.80
375.51
126,515.55
159
970.31
593.04
377.27
126,138.29
160
970.31
591.27
379.04
125,759.25
161
970.31
589.50
380.81
125,378.44
162
970.31
587.71
382.60
124,995.84
163
970.31
585.92
384.39
124,611.45
164
970.31
584.12
386.19
124,225.25
165
970.31
582.31
388.00
123,837.25
166
970.31
580.49
389.82
123,447.42
167
970.31
578.66
391.65
123,055.77
168
970.31
576.82
393.49
122,662.29
169
970.31
574.98
395.33
122,266.96
170
970.31
573.13
397.18
121,869.77
171
970.31
571.26
399.05
121,470.73
172
970.31
569.39
400.92
121,069.81
173
970.31
567.51
402.80
120,667.02
174
970.31
565.63
404.68
120,262.33
175
970.31
563.73
406.58
119,855.75
176
970.31
561.82
408.49
119,447.27
177
970.31
559.91
410.40
119,036.87
178
970.31
557.99
412.32
118,624.54
179
970.31
556.05
414.26
118,210.28
180
970.31
554.11
416.20
117,794.08
181
970.31
552.16
418.15
117,375.93
182
970.31
550.20
420.11
116,955.82
183
970.31
548.23
422.08
116,533.74
184
970.31
546.25
424.06
116,109.69
185
970.31
544.26
426.05
115,683.64
186
970.31
542.27
428.04
115,255.60
187
970.31
540.26
430.05
114,825.55
188
970.31
538.24
432.07
114,393.48
189
970.31
536.22
434.09
113,959.39
190
970.31
534.18
436.13
113,523.27
191
970.31
532.14
438.17
113,085.10
192
970.31
530.09
440.22
112,644.87
193
970.31
528.02
442.29
112,202.59
194
970.31
525.95
444.36
111,758.23
195
970.31
523.87
446.44
111,311.78
196
970.31
521.77
448.54
110,863.25
197
970.31
519.67
450.64
110,412.61
198
970.31
517.56
452.75
109,959.86
199
970.31
515.44
454.87
109,504.98
200
970.31
513.30
457.01
109,047.98
201
970.31
511.16
459.15
108,588.83
202
970.31
509.01
461.30
108,127.53
203
970.31
506.85
463.46
107,664.07
204
970.31
504.68
465.63
107,198.44
205
970.31
502.49
467.82
106,730.62
206
970.31
500.30
470.01
106,260.61
207
970.31
498.10
472.21
105,788.39
208
970.31
495.88
474.43
105,313.97
209
970.31
493.66
476.65
104,837.32
210
970.31
491.42
478.89
104,358.43
211
970.31
489.18
481.13
103,877.30
212
970.31
486.92
483.39
103,393.92
213
970.31
484.66
485.65
102,908.27
214
970.31
482.38
487.93
102,420.34
215
970.31
480.10
490.21
101,930.12
216
970.31
477.80
492.51
101,437.61
217
970.31
475.49
494.82
100,942.79
218
970.31
473.17
497.14
100,445.65
219
970.31
470.84
499.47
99,946.18
220
970.31
468.50
501.81
99,444.37
221
970.31
466.15
504.16
98,940.20
222
970.31
463.78
506.53
98,433.67
223
970.31
461.41
508.90
97,924.77
224
970.31
459.02
511.29
97,413.48
225
970.31
456.63
513.68
96,899.80
226
970.31
454.22
516.09
96,383.71
227
970.31
451.80
518.51
95,865.20
228
970.31
449.37
520.94
95,344.25
229
970.31
446.93
523.38
94,820.87
230
970.31
444.47
525.84
94,295.03
231
970.31
442.01
528.30
93,766.73
232
970.31
439.53
530.78
93,235.95
233
970.31
437.04
533.27
92,702.69
234
970.31
434.54
535.77
92,166.92
235
970.31
432.03
538.28
91,628.64
236
970.31
429.51
540.80
91,087.84
237
970.31
426.97
543.34
90,544.51
238
970.31
424.43
545.88
89,998.62
239
970.31
421.87
548.44
89,450.18
240
970.31
419.30
551.01
88,899.17
241
970.31
416.71
553.60
88,345.57
242
970.31
414.12
556.19
87,789.38
243
970.31
411.51
558.80
87,230.59
244
970.31
408.89
561.42
86,669.17
245
970.31
406.26
564.05
86,105.12
246
970.31
403.62
566.69
85,538.43
247
970.31
400.96
569.35
84,969.08
248
970.31
398.29
572.02
84,397.06
249
970.31
395.61
574.70
83,822.36
250
970.31
392.92
577.39
83,244.97
251
970.31
390.21
580.10
82,664.87
252
970.31
387.49
582.82
82,082.05
253
970.31
384.76
585.55
81,496.50
254
970.31
382.01
588.30
80,908.21
255
970.31
379.26
591.05
80,317.16
256
970.31
376.49
593.82
79,723.33
257
970.31
373.70
596.61
79,126.73
258
970.31
370.91
599.40
78,527.32
259
970.31
368.10
602.21
77,925.11
260
970.31
365.27
605.04
77,320.07
261
970.31
362.44
607.87
76,712.20
262
970.31
359.59
610.72
76,101.48
263
970.31
356.73
613.58
75,487.90
264
970.31
353.85
616.46
74,871.43
265
970.31
350.96
619.35
74,252.08
266
970.31
348.06
622.25
73,629.83
267
970.31
345.14
625.17
73,004.66
268
970.31
342.21
628.10
72,376.56
269
970.31
339.27
631.04
71,745.52
270
970.31
336.31
634.00
71,111.51
271
970.31
333.34
636.97
70,474.54
272
970.31
330.35
639.96
69,834.58
273
970.31
327.35
642.96
69,191.62
274
970.31
324.34
645.97
68,545.64
275
970.31
321.31
649.00
67,896.64
276
970.31
318.27
652.04
67,244.60
277
970.31
315.21
655.10
66,589.49
278
970.31
312.14
658.17
65,931.32
279
970.31
309.05
661.26
65,270.07
280
970.31
305.95
664.36
64,605.71
281
970.31
302.84
667.47
63,938.24
282
970.31
299.71
670.60
63,267.64
283
970.31
296.57
673.74
62,593.90
284
970.31
293.41
676.90
61,917.00
285
970.31
290.24
680.07
61,236.92
286
970.31
287.05
683.26
60,553.66
287
970.31
283.85
686.46
59,867.19
288
970.31
280.63
689.68
59,177.51
289
970.31
277.39
692.92
58,484.60
290
970.31
274.15
696.16
57,788.43
291
970.31
270.88
699.43
57,089.01
292
970.31
267.60
702.71
56,386.30
293
970.31
264.31
706.00
55,680.30
294
970.31
261.00
709.31
54,970.99
295
970.31
257.68
712.63
54,258.36
296
970.31
254.34
715.97
53,542.39
297
970.31
250.98
719.33
52,823.06
298
970.31
247.61
722.70
52,100.35
299
970.31
244.22
726.09
51,374.26
300
970.31
240.82
729.49
50,644.77
301
970.31
237.40
732.91
49,911.86
302
970.31
233.96
736.35
49,175.51
303
970.31
230.51
739.80
48,435.71
304
970.31
227.04
743.27
47,692.44
305
970.31
223.56
746.75
46,945.69
306
970.31
220.06
750.25
46,195.44
307
970.31
216.54
753.77
45,441.67
308
970.31
213.01
757.30
44,684.37
309
970.31
209.46
760.85
43,923.52
310
970.31
205.89
764.42
43,159.10
311
970.31
202.31
768.00
42,391.10
312
970.31
198.71
771.60
41,619.49
313
970.31
195.09
775.22
40,844.28
314
970.31
191.46
778.85
40,065.42
315
970.31
187.81
782.50
39,282.92
316
970.31
184.14
786.17
38,496.75
317
970.31
180.45
789.86
37,706.89
318
970.31
176.75
793.56
36,913.33
319
970.31
173.03
797.28
36,116.05
320
970.31
169.29
801.02
35,315.04
321
970.31
165.54
804.77
34,510.27
322
970.31
161.77
808.54
33,701.72
323
970.31
157.98
812.33
32,889.39
324
970.31
154.17
816.14
32,073.25
325
970.31
150.34
819.97
31,253.28
326
970.31
146.50
823.81
30,429.47
327
970.31
142.64
827.67
29,601.80
328
970.31
138.76
831.55
28,770.25
329
970.31
134.86
835.45
27,934.80
330
970.31
130.94
839.37
27,095.43
331
970.31
127.01
843.30
26,252.13
332
970.31
123.06
847.25
25,404.88
333
970.31
119.09
851.22
24,553.66
334
970.31
115.10
855.21
23,698.44
335
970.31
111.09
859.22
22,839.22
336
970.31
107.06
863.25
21,975.97
337
970.31
103.01
867.30
21,108.67
338
970.31
98.95
871.36
20,237.31
339
970.31
94.86
875.45
19,361.86
340
970.31
90.76
879.55
18,482.31
341
970.31
86.64
883.67
17,598.63
342
970.31
82.49
887.82
16,710.82
343
970.31
78.33
891.98
15,818.84
344
970.31
74.15
896.16
14,922.68
345
970.31
69.95
900.36
14,022.32
346
970.31
65.73
904.58
13,117.74
347
970.31
61.49
908.82
12,208.92
348
970.31
57.23
913.08
11,295.84
349
970.31
52.95
917.36
10,378.48
350
970.31
48.65
921.66
9,456.82
351
970.31
44.33
925.98
8,530.84
352
970.31
39.99
930.32
7,600.51
353
970.31
35.63
934.68
6,665.83
354
970.31
31.25
939.06
5,726.77
355
970.31
26.84
943.47
4,783.30
356
970.31
22.42
947.89
3,835.41
357
970.31
17.98
952.33
2,883.08
358
970.31
13.51
956.80
1,926.29
359
970.31
9.03
961.28
965.01
360
969.53
4.52
965.01
0.00
Totals
349,310.82
180,753.82
168,557.00

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