Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,013.24  
 

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
1,013.24
845.00
168.24
168,831.76
2
1,013.24
844.16
169.08
168,662.68
3
1,013.24
843.31
169.93
168,492.75
4
1,013.24
842.46
170.78
168,321.98
5
1,013.24
841.61
171.63
168,150.35
6
1,013.24
840.75
172.49
167,977.86
7
1,013.24
839.89
173.35
167,804.51
8
1,013.24
839.02
174.22
167,630.29
9
1,013.24
838.15
175.09
167,455.20
10
1,013.24
837.28
175.96
167,279.24
11
1,013.24
836.40
176.84
167,102.39
12
1,013.24
835.51
177.73
166,924.66
13
1,013.24
834.62
178.62
166,746.05
14
1,013.24
833.73
179.51
166,566.54
15
1,013.24
832.83
180.41
166,386.13
16
1,013.24
831.93
181.31
166,204.82
17
1,013.24
831.02
182.22
166,022.61
18
1,013.24
830.11
183.13
165,839.48
19
1,013.24
829.20
184.04
165,655.44
20
1,013.24
828.28
184.96
165,470.47
21
1,013.24
827.35
185.89
165,284.59
22
1,013.24
826.42
186.82
165,097.77
23
1,013.24
825.49
187.75
164,910.02
24
1,013.24
824.55
188.69
164,721.33
25
1,013.24
823.61
189.63
164,531.69
26
1,013.24
822.66
190.58
164,341.11
27
1,013.24
821.71
191.53
164,149.58
28
1,013.24
820.75
192.49
163,957.09
29
1,013.24
819.79
193.45
163,763.63
30
1,013.24
818.82
194.42
163,569.21
31
1,013.24
817.85
195.39
163,373.82
32
1,013.24
816.87
196.37
163,177.45
33
1,013.24
815.89
197.35
162,980.09
34
1,013.24
814.90
198.34
162,781.75
35
1,013.24
813.91
199.33
162,582.42
36
1,013.24
812.91
200.33
162,382.09
37
1,013.24
811.91
201.33
162,180.76
38
1,013.24
810.90
202.34
161,978.43
39
1,013.24
809.89
203.35
161,775.08
40
1,013.24
808.88
204.36
161,570.72
41
1,013.24
807.85
205.39
161,365.33
42
1,013.24
806.83
206.41
161,158.92
43
1,013.24
805.79
207.45
160,951.47
44
1,013.24
804.76
208.48
160,742.99
45
1,013.24
803.71
209.53
160,533.46
46
1,013.24
802.67
210.57
160,322.89
47
1,013.24
801.61
211.63
160,111.26
48
1,013.24
800.56
212.68
159,898.58
49
1,013.24
799.49
213.75
159,684.83
50
1,013.24
798.42
214.82
159,470.02
51
1,013.24
797.35
215.89
159,254.13
52
1,013.24
796.27
216.97
159,037.16
53
1,013.24
795.19
218.05
158,819.10
54
1,013.24
794.10
219.14
158,599.96
55
1,013.24
793.00
220.24
158,379.72
56
1,013.24
791.90
221.34
158,158.38
57
1,013.24
790.79
222.45
157,935.93
58
1,013.24
789.68
223.56
157,712.37
59
1,013.24
788.56
224.68
157,487.69
60
1,013.24
787.44
225.80
157,261.89
61
1,013.24
786.31
226.93
157,034.96
62
1,013.24
785.17
228.07
156,806.89
63
1,013.24
784.03
229.21
156,577.69
64
1,013.24
782.89
230.35
156,347.34
65
1,013.24
781.74
231.50
156,115.83
66
1,013.24
780.58
232.66
155,883.17
67
1,013.24
779.42
233.82
155,649.35
68
1,013.24
778.25
234.99
155,414.36
69
1,013.24
777.07
236.17
155,178.19
70
1,013.24
775.89
237.35
154,940.84
71
1,013.24
774.70
238.54
154,702.30
72
1,013.24
773.51
239.73
154,462.57
73
1,013.24
772.31
240.93
154,221.65
74
1,013.24
771.11
242.13
153,979.52
75
1,013.24
769.90
243.34
153,736.17
76
1,013.24
768.68
244.56
153,491.61
77
1,013.24
767.46
245.78
153,245.83
78
1,013.24
766.23
247.01
152,998.82
79
1,013.24
764.99
248.25
152,750.57
80
1,013.24
763.75
249.49
152,501.09
81
1,013.24
762.51
250.73
152,250.35
82
1,013.24
761.25
251.99
151,998.37
83
1,013.24
759.99
253.25
151,745.12
84
1,013.24
758.73
254.51
151,490.60
85
1,013.24
757.45
255.79
151,234.82
86
1,013.24
756.17
257.07
150,977.75
87
1,013.24
754.89
258.35
150,719.40
88
1,013.24
753.60
259.64
150,459.76
89
1,013.24
752.30
260.94
150,198.81
90
1,013.24
750.99
262.25
149,936.57
91
1,013.24
749.68
263.56
149,673.01
92
1,013.24
748.37
264.87
149,408.14
93
1,013.24
747.04
266.20
149,141.94
94
1,013.24
745.71
267.53
148,874.41
95
1,013.24
744.37
268.87
148,605.54
96
1,013.24
743.03
270.21
148,335.33
97
1,013.24
741.68
271.56
148,063.76
98
1,013.24
740.32
272.92
147,790.84
99
1,013.24
738.95
274.29
147,516.56
100
1,013.24
737.58
275.66
147,240.90
101
1,013.24
736.20
277.04
146,963.86
102
1,013.24
734.82
278.42
146,685.44
103
1,013.24
733.43
279.81
146,405.63
104
1,013.24
732.03
281.21
146,124.42
105
1,013.24
730.62
282.62
145,841.80
106
1,013.24
729.21
284.03
145,557.77
107
1,013.24
727.79
285.45
145,272.32
108
1,013.24
726.36
286.88
144,985.44
109
1,013.24
724.93
288.31
144,697.13
110
1,013.24
723.49
289.75
144,407.37
111
1,013.24
722.04
291.20
144,116.17
112
1,013.24
720.58
292.66
143,823.51
113
1,013.24
719.12
294.12
143,529.39
114
1,013.24
717.65
295.59
143,233.79
115
1,013.24
716.17
297.07
142,936.72
116
1,013.24
714.68
298.56
142,638.17
117
1,013.24
713.19
300.05
142,338.12
118
1,013.24
711.69
301.55
142,036.57
119
1,013.24
710.18
303.06
141,733.51
120
1,013.24
708.67
304.57
141,428.94
121
1,013.24
707.14
306.10
141,122.84
122
1,013.24
705.61
307.63
140,815.22
123
1,013.24
704.08
309.16
140,506.05
124
1,013.24
702.53
310.71
140,195.34
125
1,013.24
700.98
312.26
139,883.08
126
1,013.24
699.42
313.82
139,569.26
127
1,013.24
697.85
315.39
139,253.86
128
1,013.24
696.27
316.97
138,936.89
129
1,013.24
694.68
318.56
138,618.34
130
1,013.24
693.09
320.15
138,298.19
131
1,013.24
691.49
321.75
137,976.44
132
1,013.24
689.88
323.36
137,653.08
133
1,013.24
688.27
324.97
137,328.11
134
1,013.24
686.64
326.60
137,001.51
135
1,013.24
685.01
328.23
136,673.27
136
1,013.24
683.37
329.87
136,343.40
137
1,013.24
681.72
331.52
136,011.88
138
1,013.24
680.06
333.18
135,678.70
139
1,013.24
678.39
334.85
135,343.85
140
1,013.24
676.72
336.52
135,007.33
141
1,013.24
675.04
338.20
134,669.13
142
1,013.24
673.35
339.89
134,329.23
143
1,013.24
671.65
341.59
133,987.64
144
1,013.24
669.94
343.30
133,644.34
145
1,013.24
668.22
345.02
133,299.32
146
1,013.24
666.50
346.74
132,952.57
147
1,013.24
664.76
348.48
132,604.10
148
1,013.24
663.02
350.22
132,253.88
149
1,013.24
661.27
351.97
131,901.91
150
1,013.24
659.51
353.73
131,548.18
151
1,013.24
657.74
355.50
131,192.68
152
1,013.24
655.96
357.28
130,835.40
153
1,013.24
654.18
359.06
130,476.34
154
1,013.24
652.38
360.86
130,115.48
155
1,013.24
650.58
362.66
129,752.82
156
1,013.24
648.76
364.48
129,388.34
157
1,013.24
646.94
366.30
129,022.04
158
1,013.24
645.11
368.13
128,653.91
159
1,013.24
643.27
369.97
128,283.94
160
1,013.24
641.42
371.82
127,912.12
161
1,013.24
639.56
373.68
127,538.44
162
1,013.24
637.69
375.55
127,162.90
163
1,013.24
635.81
377.43
126,785.47
164
1,013.24
633.93
379.31
126,406.16
165
1,013.24
632.03
381.21
126,024.95
166
1,013.24
630.12
383.12
125,641.83
167
1,013.24
628.21
385.03
125,256.80
168
1,013.24
626.28
386.96
124,869.85
169
1,013.24
624.35
388.89
124,480.96
170
1,013.24
622.40
390.84
124,090.12
171
1,013.24
620.45
392.79
123,697.33
172
1,013.24
618.49
394.75
123,302.58
173
1,013.24
616.51
396.73
122,905.85
174
1,013.24
614.53
398.71
122,507.14
175
1,013.24
612.54
400.70
122,106.44
176
1,013.24
610.53
402.71
121,703.73
177
1,013.24
608.52
404.72
121,299.01
178
1,013.24
606.50
406.74
120,892.26
179
1,013.24
604.46
408.78
120,483.48
180
1,013.24
602.42
410.82
120,072.66
181
1,013.24
600.36
412.88
119,659.78
182
1,013.24
598.30
414.94
119,244.84
183
1,013.24
596.22
417.02
118,827.83
184
1,013.24
594.14
419.10
118,408.73
185
1,013.24
592.04
421.20
117,987.53
186
1,013.24
589.94
423.30
117,564.23
187
1,013.24
587.82
425.42
117,138.81
188
1,013.24
585.69
427.55
116,711.26
189
1,013.24
583.56
429.68
116,281.58
190
1,013.24
581.41
431.83
115,849.75
191
1,013.24
579.25
433.99
115,415.75
192
1,013.24
577.08
436.16
114,979.59
193
1,013.24
574.90
438.34
114,541.25
194
1,013.24
572.71
440.53
114,100.72
195
1,013.24
570.50
442.74
113,657.98
196
1,013.24
568.29
444.95
113,213.03
197
1,013.24
566.07
447.17
112,765.86
198
1,013.24
563.83
449.41
112,316.45
199
1,013.24
561.58
451.66
111,864.79
200
1,013.24
559.32
453.92
111,410.87
201
1,013.24
557.05
456.19
110,954.69
202
1,013.24
554.77
458.47
110,496.22
203
1,013.24
552.48
460.76
110,035.46
204
1,013.24
550.18
463.06
109,572.40
205
1,013.24
547.86
465.38
109,107.02
206
1,013.24
545.54
467.70
108,639.32
207
1,013.24
543.20
470.04
108,169.27
208
1,013.24
540.85
472.39
107,696.88
209
1,013.24
538.48
474.76
107,222.12
210
1,013.24
536.11
477.13
106,744.99
211
1,013.24
533.72
479.52
106,265.48
212
1,013.24
531.33
481.91
105,783.57
213
1,013.24
528.92
484.32
105,299.24
214
1,013.24
526.50
486.74
104,812.50
215
1,013.24
524.06
489.18
104,323.32
216
1,013.24
521.62
491.62
103,831.70
217
1,013.24
519.16
494.08
103,337.62
218
1,013.24
516.69
496.55
102,841.07
219
1,013.24
514.21
499.03
102,342.03
220
1,013.24
511.71
501.53
101,840.50
221
1,013.24
509.20
504.04
101,336.46
222
1,013.24
506.68
506.56
100,829.91
223
1,013.24
504.15
509.09
100,320.81
224
1,013.24
501.60
511.64
99,809.18
225
1,013.24
499.05
514.19
99,294.98
226
1,013.24
496.47
516.77
98,778.22
227
1,013.24
493.89
519.35
98,258.87
228
1,013.24
491.29
521.95
97,736.93
229
1,013.24
488.68
524.56
97,212.37
230
1,013.24
486.06
527.18
96,685.19
231
1,013.24
483.43
529.81
96,155.38
232
1,013.24
480.78
532.46
95,622.91
233
1,013.24
478.11
535.13
95,087.79
234
1,013.24
475.44
537.80
94,549.99
235
1,013.24
472.75
540.49
94,009.50
236
1,013.24
470.05
543.19
93,466.31
237
1,013.24
467.33
545.91
92,920.40
238
1,013.24
464.60
548.64
92,371.76
239
1,013.24
461.86
551.38
91,820.38
240
1,013.24
459.10
554.14
91,266.24
241
1,013.24
456.33
556.91
90,709.33
242
1,013.24
453.55
559.69
90,149.64
243
1,013.24
450.75
562.49
89,587.15
244
1,013.24
447.94
565.30
89,021.84
245
1,013.24
445.11
568.13
88,453.71
246
1,013.24
442.27
570.97
87,882.74
247
1,013.24
439.41
573.83
87,308.91
248
1,013.24
436.54
576.70
86,732.22
249
1,013.24
433.66
579.58
86,152.64
250
1,013.24
430.76
582.48
85,570.16
251
1,013.24
427.85
585.39
84,984.77
252
1,013.24
424.92
588.32
84,396.46
253
1,013.24
421.98
591.26
83,805.20
254
1,013.24
419.03
594.21
83,210.98
255
1,013.24
416.05
597.19
82,613.80
256
1,013.24
413.07
600.17
82,013.63
257
1,013.24
410.07
603.17
81,410.46
258
1,013.24
407.05
606.19
80,804.27
259
1,013.24
404.02
609.22
80,195.05
260
1,013.24
400.98
612.26
79,582.79
261
1,013.24
397.91
615.33
78,967.46
262
1,013.24
394.84
618.40
78,349.06
263
1,013.24
391.75
621.49
77,727.56
264
1,013.24
388.64
624.60
77,102.96
265
1,013.24
385.51
627.73
76,475.23
266
1,013.24
382.38
630.86
75,844.37
267
1,013.24
379.22
634.02
75,210.35
268
1,013.24
376.05
637.19
74,573.16
269
1,013.24
372.87
640.37
73,932.79
270
1,013.24
369.66
643.58
73,289.21
271
1,013.24
366.45
646.79
72,642.42
272
1,013.24
363.21
650.03
71,992.39
273
1,013.24
359.96
653.28
71,339.11
274
1,013.24
356.70
656.54
70,682.57
275
1,013.24
353.41
659.83
70,022.74
276
1,013.24
350.11
663.13
69,359.62
277
1,013.24
346.80
666.44
68,693.17
278
1,013.24
343.47
669.77
68,023.40
279
1,013.24
340.12
673.12
67,350.28
280
1,013.24
336.75
676.49
66,673.79
281
1,013.24
333.37
679.87
65,993.92
282
1,013.24
329.97
683.27
65,310.65
283
1,013.24
326.55
686.69
64,623.96
284
1,013.24
323.12
690.12
63,933.84
285
1,013.24
319.67
693.57
63,240.27
286
1,013.24
316.20
697.04
62,543.23
287
1,013.24
312.72
700.52
61,842.71
288
1,013.24
309.21
704.03
61,138.68
289
1,013.24
305.69
707.55
60,431.13
290
1,013.24
302.16
711.08
59,720.05
291
1,013.24
298.60
714.64
59,005.41
292
1,013.24
295.03
718.21
58,287.20
293
1,013.24
291.44
721.80
57,565.39
294
1,013.24
287.83
725.41
56,839.98
295
1,013.24
284.20
729.04
56,110.94
296
1,013.24
280.55
732.69
55,378.25
297
1,013.24
276.89
736.35
54,641.91
298
1,013.24
273.21
740.03
53,901.88
299
1,013.24
269.51
743.73
53,158.15
300
1,013.24
265.79
747.45
52,410.70
301
1,013.24
262.05
751.19
51,659.51
302
1,013.24
258.30
754.94
50,904.57
303
1,013.24
254.52
758.72
50,145.85
304
1,013.24
250.73
762.51
49,383.34
305
1,013.24
246.92
766.32
48,617.02
306
1,013.24
243.09
770.15
47,846.86
307
1,013.24
239.23
774.01
47,072.85
308
1,013.24
235.36
777.88
46,294.98
309
1,013.24
231.47
781.77
45,513.21
310
1,013.24
227.57
785.67
44,727.54
311
1,013.24
223.64
789.60
43,937.94
312
1,013.24
219.69
793.55
43,144.39
313
1,013.24
215.72
797.52
42,346.87
314
1,013.24
211.73
801.51
41,545.36
315
1,013.24
207.73
805.51
40,739.85
316
1,013.24
203.70
809.54
39,930.31
317
1,013.24
199.65
813.59
39,116.72
318
1,013.24
195.58
817.66
38,299.07
319
1,013.24
191.50
821.74
37,477.32
320
1,013.24
187.39
825.85
36,651.47
321
1,013.24
183.26
829.98
35,821.48
322
1,013.24
179.11
834.13
34,987.35
323
1,013.24
174.94
838.30
34,149.05
324
1,013.24
170.75
842.49
33,306.55
325
1,013.24
166.53
846.71
32,459.85
326
1,013.24
162.30
850.94
31,608.91
327
1,013.24
158.04
855.20
30,753.71
328
1,013.24
153.77
859.47
29,894.24
329
1,013.24
149.47
863.77
29,030.47
330
1,013.24
145.15
868.09
28,162.38
331
1,013.24
140.81
872.43
27,289.95
332
1,013.24
136.45
876.79
26,413.16
333
1,013.24
132.07
881.17
25,531.99
334
1,013.24
127.66
885.58
24,646.41
335
1,013.24
123.23
890.01
23,756.40
336
1,013.24
118.78
894.46
22,861.94
337
1,013.24
114.31
898.93
21,963.01
338
1,013.24
109.82
903.42
21,059.59
339
1,013.24
105.30
907.94
20,151.65
340
1,013.24
100.76
912.48
19,239.16
341
1,013.24
96.20
917.04
18,322.12
342
1,013.24
91.61
921.63
17,400.49
343
1,013.24
87.00
926.24
16,474.25
344
1,013.24
82.37
930.87
15,543.39
345
1,013.24
77.72
935.52
14,607.86
346
1,013.24
73.04
940.20
13,667.66
347
1,013.24
68.34
944.90
12,722.76
348
1,013.24
63.61
949.63
11,773.13
349
1,013.24
58.87
954.37
10,818.76
350
1,013.24
54.09
959.15
9,859.61
351
1,013.24
49.30
963.94
8,895.67
352
1,013.24
44.48
968.76
7,926.91
353
1,013.24
39.63
973.61
6,953.30
354
1,013.24
34.77
978.47
5,974.83
355
1,013.24
29.87
983.37
4,991.46
356
1,013.24
24.96
988.28
4,003.18
357
1,013.24
20.02
993.22
3,009.96
358
1,013.24
15.05
998.19
2,011.77
359
1,013.24
10.06
1,003.18
1,008.59
360
1,013.63
5.04
1,008.59
0.00
Totals
364,766.79
195,766.79
169,000.00

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