Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,138.58  
 

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
1,138.58
1,003.44
135.14
168,864.86
2
1,138.58
1,002.64
135.94
168,728.91
3
1,138.58
1,001.83
136.75
168,592.16
4
1,138.58
1,001.02
137.56
168,454.60
5
1,138.58
1,000.20
138.38
168,316.22
6
1,138.58
999.38
139.20
168,177.01
7
1,138.58
998.55
140.03
168,036.98
8
1,138.58
997.72
140.86
167,896.12
9
1,138.58
996.88
141.70
167,754.43
10
1,138.58
996.04
142.54
167,611.89
11
1,138.58
995.20
143.38
167,468.50
12
1,138.58
994.34
144.24
167,324.27
13
1,138.58
993.49
145.09
167,179.18
14
1,138.58
992.63
145.95
167,033.22
15
1,138.58
991.76
146.82
166,886.40
16
1,138.58
990.89
147.69
166,738.71
17
1,138.58
990.01
148.57
166,590.14
18
1,138.58
989.13
149.45
166,440.69
19
1,138.58
988.24
150.34
166,290.35
20
1,138.58
987.35
151.23
166,139.12
21
1,138.58
986.45
152.13
165,986.99
22
1,138.58
985.55
153.03
165,833.96
23
1,138.58
984.64
153.94
165,680.02
24
1,138.58
983.73
154.85
165,525.16
25
1,138.58
982.81
155.77
165,369.39
26
1,138.58
981.88
156.70
165,212.69
27
1,138.58
980.95
157.63
165,055.06
28
1,138.58
980.01
158.57
164,896.50
29
1,138.58
979.07
159.51
164,736.99
30
1,138.58
978.13
160.45
164,576.53
31
1,138.58
977.17
161.41
164,415.13
32
1,138.58
976.21
162.37
164,252.76
33
1,138.58
975.25
163.33
164,089.43
34
1,138.58
974.28
164.30
163,925.13
35
1,138.58
973.31
165.27
163,759.86
36
1,138.58
972.32
166.26
163,593.60
37
1,138.58
971.34
167.24
163,426.36
38
1,138.58
970.34
168.24
163,258.12
39
1,138.58
969.35
169.23
163,088.89
40
1,138.58
968.34
170.24
162,918.65
41
1,138.58
967.33
171.25
162,747.40
42
1,138.58
966.31
172.27
162,575.13
43
1,138.58
965.29
173.29
162,401.84
44
1,138.58
964.26
174.32
162,227.52
45
1,138.58
963.23
175.35
162,052.17
46
1,138.58
962.18
176.40
161,875.77
47
1,138.58
961.14
177.44
161,698.33
48
1,138.58
960.08
178.50
161,519.84
49
1,138.58
959.02
179.56
161,340.28
50
1,138.58
957.96
180.62
161,159.66
51
1,138.58
956.89
181.69
160,977.96
52
1,138.58
955.81
182.77
160,795.19
53
1,138.58
954.72
183.86
160,611.33
54
1,138.58
953.63
184.95
160,426.38
55
1,138.58
952.53
186.05
160,240.33
56
1,138.58
951.43
187.15
160,053.18
57
1,138.58
950.32
188.26
159,864.91
58
1,138.58
949.20
189.38
159,675.53
59
1,138.58
948.07
190.51
159,485.03
60
1,138.58
946.94
191.64
159,293.39
61
1,138.58
945.80
192.78
159,100.61
62
1,138.58
944.66
193.92
158,906.69
63
1,138.58
943.51
195.07
158,711.62
64
1,138.58
942.35
196.23
158,515.39
65
1,138.58
941.19
197.39
158,318.00
66
1,138.58
940.01
198.57
158,119.43
67
1,138.58
938.83
199.75
157,919.68
68
1,138.58
937.65
200.93
157,718.75
69
1,138.58
936.46
202.12
157,516.63
70
1,138.58
935.25
203.33
157,313.30
71
1,138.58
934.05
204.53
157,108.77
72
1,138.58
932.83
205.75
156,903.02
73
1,138.58
931.61
206.97
156,696.05
74
1,138.58
930.38
208.20
156,487.86
75
1,138.58
929.15
209.43
156,278.42
76
1,138.58
927.90
210.68
156,067.75
77
1,138.58
926.65
211.93
155,855.82
78
1,138.58
925.39
213.19
155,642.63
79
1,138.58
924.13
214.45
155,428.18
80
1,138.58
922.85
215.73
155,212.46
81
1,138.58
921.57
217.01
154,995.45
82
1,138.58
920.29
218.29
154,777.16
83
1,138.58
918.99
219.59
154,557.57
84
1,138.58
917.69
220.89
154,336.67
85
1,138.58
916.37
222.21
154,114.47
86
1,138.58
915.05
223.53
153,890.94
87
1,138.58
913.73
224.85
153,666.09
88
1,138.58
912.39
226.19
153,439.90
89
1,138.58
911.05
227.53
153,212.37
90
1,138.58
909.70
228.88
152,983.49
91
1,138.58
908.34
230.24
152,753.25
92
1,138.58
906.97
231.61
152,521.64
93
1,138.58
905.60
232.98
152,288.66
94
1,138.58
904.21
234.37
152,054.29
95
1,138.58
902.82
235.76
151,818.53
96
1,138.58
901.42
237.16
151,581.38
97
1,138.58
900.01
238.57
151,342.81
98
1,138.58
898.60
239.98
151,102.83
99
1,138.58
897.17
241.41
150,861.42
100
1,138.58
895.74
242.84
150,618.58
101
1,138.58
894.30
244.28
150,374.30
102
1,138.58
892.85
245.73
150,128.57
103
1,138.58
891.39
247.19
149,881.37
104
1,138.58
889.92
248.66
149,632.71
105
1,138.58
888.44
250.14
149,382.58
106
1,138.58
886.96
251.62
149,130.96
107
1,138.58
885.47
253.11
148,877.84
108
1,138.58
883.96
254.62
148,623.23
109
1,138.58
882.45
256.13
148,367.10
110
1,138.58
880.93
257.65
148,109.45
111
1,138.58
879.40
259.18
147,850.27
112
1,138.58
877.86
260.72
147,589.55
113
1,138.58
876.31
262.27
147,327.28
114
1,138.58
874.76
263.82
147,063.45
115
1,138.58
873.19
265.39
146,798.06
116
1,138.58
871.61
266.97
146,531.10
117
1,138.58
870.03
268.55
146,262.55
118
1,138.58
868.43
270.15
145,992.40
119
1,138.58
866.83
271.75
145,720.65
120
1,138.58
865.22
273.36
145,447.29
121
1,138.58
863.59
274.99
145,172.30
122
1,138.58
861.96
276.62
144,895.68
123
1,138.58
860.32
278.26
144,617.42
124
1,138.58
858.67
279.91
144,337.50
125
1,138.58
857.00
281.58
144,055.93
126
1,138.58
855.33
283.25
143,772.68
127
1,138.58
853.65
284.93
143,487.75
128
1,138.58
851.96
286.62
143,201.13
129
1,138.58
850.26
288.32
142,912.81
130
1,138.58
848.54
290.04
142,622.77
131
1,138.58
846.82
291.76
142,331.01
132
1,138.58
845.09
293.49
142,037.52
133
1,138.58
843.35
295.23
141,742.29
134
1,138.58
841.59
296.99
141,445.31
135
1,138.58
839.83
298.75
141,146.56
136
1,138.58
838.06
300.52
140,846.03
137
1,138.58
836.27
302.31
140,543.73
138
1,138.58
834.48
304.10
140,239.63
139
1,138.58
832.67
305.91
139,933.72
140
1,138.58
830.86
307.72
139,626.00
141
1,138.58
829.03
309.55
139,316.45
142
1,138.58
827.19
311.39
139,005.06
143
1,138.58
825.34
313.24
138,691.82
144
1,138.58
823.48
315.10
138,376.72
145
1,138.58
821.61
316.97
138,059.75
146
1,138.58
819.73
318.85
137,740.90
147
1,138.58
817.84
320.74
137,420.16
148
1,138.58
815.93
322.65
137,097.51
149
1,138.58
814.02
324.56
136,772.95
150
1,138.58
812.09
326.49
136,446.46
151
1,138.58
810.15
328.43
136,118.03
152
1,138.58
808.20
330.38
135,787.65
153
1,138.58
806.24
332.34
135,455.31
154
1,138.58
804.27
334.31
135,120.99
155
1,138.58
802.28
336.30
134,784.70
156
1,138.58
800.28
338.30
134,446.40
157
1,138.58
798.28
340.30
134,106.10
158
1,138.58
796.25
342.33
133,763.77
159
1,138.58
794.22
344.36
133,419.41
160
1,138.58
792.18
346.40
133,073.01
161
1,138.58
790.12
348.46
132,724.55
162
1,138.58
788.05
350.53
132,374.02
163
1,138.58
785.97
352.61
132,021.41
164
1,138.58
783.88
354.70
131,666.71
165
1,138.58
781.77
356.81
131,309.90
166
1,138.58
779.65
358.93
130,950.97
167
1,138.58
777.52
361.06
130,589.92
168
1,138.58
775.38
363.20
130,226.71
169
1,138.58
773.22
365.36
129,861.36
170
1,138.58
771.05
367.53
129,493.83
171
1,138.58
768.87
369.71
129,124.12
172
1,138.58
766.67
371.91
128,752.21
173
1,138.58
764.47
374.11
128,378.10
174
1,138.58
762.24
376.34
128,001.76
175
1,138.58
760.01
378.57
127,623.19
176
1,138.58
757.76
380.82
127,242.38
177
1,138.58
755.50
383.08
126,859.30
178
1,138.58
753.23
385.35
126,473.94
179
1,138.58
750.94
387.64
126,086.30
180
1,138.58
748.64
389.94
125,696.36
181
1,138.58
746.32
392.26
125,304.10
182
1,138.58
743.99
394.59
124,909.52
183
1,138.58
741.65
396.93
124,512.59
184
1,138.58
739.29
399.29
124,113.30
185
1,138.58
736.92
401.66
123,711.64
186
1,138.58
734.54
404.04
123,307.60
187
1,138.58
732.14
406.44
122,901.16
188
1,138.58
729.73
408.85
122,492.30
189
1,138.58
727.30
411.28
122,081.02
190
1,138.58
724.86
413.72
121,667.30
191
1,138.58
722.40
416.18
121,251.12
192
1,138.58
719.93
418.65
120,832.47
193
1,138.58
717.44
421.14
120,411.33
194
1,138.58
714.94
423.64
119,987.69
195
1,138.58
712.43
426.15
119,561.54
196
1,138.58
709.90
428.68
119,132.86
197
1,138.58
707.35
431.23
118,701.63
198
1,138.58
704.79
433.79
118,267.84
199
1,138.58
702.22
436.36
117,831.47
200
1,138.58
699.62
438.96
117,392.52
201
1,138.58
697.02
441.56
116,950.96
202
1,138.58
694.40
444.18
116,506.77
203
1,138.58
691.76
446.82
116,059.95
204
1,138.58
689.11
449.47
115,610.48
205
1,138.58
686.44
452.14
115,158.33
206
1,138.58
683.75
454.83
114,703.51
207
1,138.58
681.05
457.53
114,245.98
208
1,138.58
678.34
460.24
113,785.73
209
1,138.58
675.60
462.98
113,322.76
210
1,138.58
672.85
465.73
112,857.03
211
1,138.58
670.09
468.49
112,388.54
212
1,138.58
667.31
471.27
111,917.27
213
1,138.58
664.51
474.07
111,443.19
214
1,138.58
661.69
476.89
110,966.31
215
1,138.58
658.86
479.72
110,486.59
216
1,138.58
656.01
482.57
110,004.03
217
1,138.58
653.15
485.43
109,518.59
218
1,138.58
650.27
488.31
109,030.28
219
1,138.58
647.37
491.21
108,539.07
220
1,138.58
644.45
494.13
108,044.94
221
1,138.58
641.52
497.06
107,547.88
222
1,138.58
638.57
500.01
107,047.86
223
1,138.58
635.60
502.98
106,544.88
224
1,138.58
632.61
505.97
106,038.91
225
1,138.58
629.61
508.97
105,529.93
226
1,138.58
626.58
512.00
105,017.94
227
1,138.58
623.54
515.04
104,502.90
228
1,138.58
620.49
518.09
103,984.81
229
1,138.58
617.41
521.17
103,463.64
230
1,138.58
614.32
524.26
102,939.37
231
1,138.58
611.20
527.38
102,412.00
232
1,138.58
608.07
530.51
101,881.49
233
1,138.58
604.92
533.66
101,347.83
234
1,138.58
601.75
536.83
100,811.00
235
1,138.58
598.57
540.01
100,270.99
236
1,138.58
595.36
543.22
99,727.77
237
1,138.58
592.13
546.45
99,181.32
238
1,138.58
588.89
549.69
98,631.63
239
1,138.58
585.63
552.95
98,078.67
240
1,138.58
582.34
556.24
97,522.44
241
1,138.58
579.04
559.54
96,962.90
242
1,138.58
575.72
562.86
96,400.03
243
1,138.58
572.38
566.20
95,833.83
244
1,138.58
569.01
569.57
95,264.26
245
1,138.58
565.63
572.95
94,691.31
246
1,138.58
562.23
576.35
94,114.96
247
1,138.58
558.81
579.77
93,535.19
248
1,138.58
555.37
583.21
92,951.97
249
1,138.58
551.90
586.68
92,365.30
250
1,138.58
548.42
590.16
91,775.14
251
1,138.58
544.91
593.67
91,181.47
252
1,138.58
541.39
597.19
90,584.28
253
1,138.58
537.84
600.74
89,983.55
254
1,138.58
534.28
604.30
89,379.24
255
1,138.58
530.69
607.89
88,771.35
256
1,138.58
527.08
611.50
88,159.85
257
1,138.58
523.45
615.13
87,544.72
258
1,138.58
519.80
618.78
86,925.94
259
1,138.58
516.12
622.46
86,303.48
260
1,138.58
512.43
626.15
85,677.33
261
1,138.58
508.71
629.87
85,047.46
262
1,138.58
504.97
633.61
84,413.85
263
1,138.58
501.21
637.37
83,776.47
264
1,138.58
497.42
641.16
83,135.32
265
1,138.58
493.62
644.96
82,490.35
266
1,138.58
489.79
648.79
81,841.56
267
1,138.58
485.93
652.65
81,188.91
268
1,138.58
482.06
656.52
80,532.39
269
1,138.58
478.16
660.42
79,871.97
270
1,138.58
474.24
664.34
79,207.63
271
1,138.58
470.30
668.28
78,539.35
272
1,138.58
466.33
672.25
77,867.09
273
1,138.58
462.34
676.24
77,190.85
274
1,138.58
458.32
680.26
76,510.59
275
1,138.58
454.28
684.30
75,826.29
276
1,138.58
450.22
688.36
75,137.93
277
1,138.58
446.13
692.45
74,445.48
278
1,138.58
442.02
696.56
73,748.92
279
1,138.58
437.88
700.70
73,048.23
280
1,138.58
433.72
704.86
72,343.37
281
1,138.58
429.54
709.04
71,634.33
282
1,138.58
425.33
713.25
70,921.08
283
1,138.58
421.09
717.49
70,203.59
284
1,138.58
416.83
721.75
69,481.85
285
1,138.58
412.55
726.03
68,755.82
286
1,138.58
408.24
730.34
68,025.47
287
1,138.58
403.90
734.68
67,290.79
288
1,138.58
399.54
739.04
66,551.75
289
1,138.58
395.15
743.43
65,808.32
290
1,138.58
390.74
747.84
65,060.48
291
1,138.58
386.30
752.28
64,308.20
292
1,138.58
381.83
756.75
63,551.45
293
1,138.58
377.34
761.24
62,790.20
294
1,138.58
372.82
765.76
62,024.44
295
1,138.58
368.27
770.31
61,254.13
296
1,138.58
363.70
774.88
60,479.25
297
1,138.58
359.10
779.48
59,699.76
298
1,138.58
354.47
784.11
58,915.65
299
1,138.58
349.81
788.77
58,126.88
300
1,138.58
345.13
793.45
57,333.43
301
1,138.58
340.42
798.16
56,535.27
302
1,138.58
335.68
802.90
55,732.37
303
1,138.58
330.91
807.67
54,924.70
304
1,138.58
326.12
812.46
54,112.23
305
1,138.58
321.29
817.29
53,294.94
306
1,138.58
316.44
822.14
52,472.80
307
1,138.58
311.56
827.02
51,645.78
308
1,138.58
306.65
831.93
50,813.85
309
1,138.58
301.71
836.87
49,976.97
310
1,138.58
296.74
841.84
49,135.13
311
1,138.58
291.74
846.84
48,288.29
312
1,138.58
286.71
851.87
47,436.42
313
1,138.58
281.65
856.93
46,579.50
314
1,138.58
276.57
862.01
45,717.48
315
1,138.58
271.45
867.13
44,850.35
316
1,138.58
266.30
872.28
43,978.07
317
1,138.58
261.12
877.46
43,100.61
318
1,138.58
255.91
882.67
42,217.94
319
1,138.58
250.67
887.91
41,330.03
320
1,138.58
245.40
893.18
40,436.85
321
1,138.58
240.09
898.49
39,538.36
322
1,138.58
234.76
903.82
38,634.54
323
1,138.58
229.39
909.19
37,725.35
324
1,138.58
223.99
914.59
36,810.77
325
1,138.58
218.56
920.02
35,890.75
326
1,138.58
213.10
925.48
34,965.27
327
1,138.58
207.61
930.97
34,034.30
328
1,138.58
202.08
936.50
33,097.80
329
1,138.58
196.52
942.06
32,155.73
330
1,138.58
190.92
947.66
31,208.08
331
1,138.58
185.30
953.28
30,254.80
332
1,138.58
179.64
958.94
29,295.85
333
1,138.58
173.94
964.64
28,331.22
334
1,138.58
168.22
970.36
27,360.85
335
1,138.58
162.46
976.12
26,384.73
336
1,138.58
156.66
981.92
25,402.81
337
1,138.58
150.83
987.75
24,415.06
338
1,138.58
144.96
993.62
23,421.44
339
1,138.58
139.06
999.52
22,421.93
340
1,138.58
133.13
1,005.45
21,416.48
341
1,138.58
127.16
1,011.42
20,405.06
342
1,138.58
121.16
1,017.42
19,387.63
343
1,138.58
115.11
1,023.47
18,364.17
344
1,138.58
109.04
1,029.54
17,334.62
345
1,138.58
102.92
1,035.66
16,298.97
346
1,138.58
96.78
1,041.80
15,257.16
347
1,138.58
90.59
1,047.99
14,209.17
348
1,138.58
84.37
1,054.21
13,154.96
349
1,138.58
78.11
1,060.47
12,094.49
350
1,138.58
71.81
1,066.77
11,027.72
351
1,138.58
65.48
1,073.10
9,954.62
352
1,138.58
59.11
1,079.47
8,875.14
353
1,138.58
52.70
1,085.88
7,789.26
354
1,138.58
46.25
1,092.33
6,696.93
355
1,138.58
39.76
1,098.82
5,598.11
356
1,138.58
33.24
1,105.34
4,492.77
357
1,138.58
26.68
1,111.90
3,380.86
358
1,138.58
20.07
1,118.51
2,262.36
359
1,138.58
13.43
1,125.15
1,137.21
360
1,143.96
6.75
1,137.21
0.00
Totals
409,894.18
240,894.18
169,000.00

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