Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,020.14  
 

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
1,020.14
850.75
169.39
169,980.61
2
1,020.14
849.90
170.24
169,810.37
3
1,020.14
849.05
171.09
169,639.28
4
1,020.14
848.20
171.94
169,467.34
5
1,020.14
847.34
172.80
169,294.54
6
1,020.14
846.47
173.67
169,120.87
7
1,020.14
845.60
174.54
168,946.34
8
1,020.14
844.73
175.41
168,770.93
9
1,020.14
843.85
176.29
168,594.64
10
1,020.14
842.97
177.17
168,417.47
11
1,020.14
842.09
178.05
168,239.42
12
1,020.14
841.20
178.94
168,060.48
13
1,020.14
840.30
179.84
167,880.64
14
1,020.14
839.40
180.74
167,699.90
15
1,020.14
838.50
181.64
167,518.26
16
1,020.14
837.59
182.55
167,335.72
17
1,020.14
836.68
183.46
167,152.25
18
1,020.14
835.76
184.38
166,967.88
19
1,020.14
834.84
185.30
166,782.57
20
1,020.14
833.91
186.23
166,596.35
21
1,020.14
832.98
187.16
166,409.19
22
1,020.14
832.05
188.09
166,221.10
23
1,020.14
831.11
189.03
166,032.06
24
1,020.14
830.16
189.98
165,842.08
25
1,020.14
829.21
190.93
165,651.15
26
1,020.14
828.26
191.88
165,459.27
27
1,020.14
827.30
192.84
165,266.42
28
1,020.14
826.33
193.81
165,072.62
29
1,020.14
825.36
194.78
164,877.84
30
1,020.14
824.39
195.75
164,682.09
31
1,020.14
823.41
196.73
164,485.36
32
1,020.14
822.43
197.71
164,287.65
33
1,020.14
821.44
198.70
164,088.94
34
1,020.14
820.44
199.70
163,889.25
35
1,020.14
819.45
200.69
163,688.55
36
1,020.14
818.44
201.70
163,486.86
37
1,020.14
817.43
202.71
163,284.15
38
1,020.14
816.42
203.72
163,080.43
39
1,020.14
815.40
204.74
162,875.69
40
1,020.14
814.38
205.76
162,669.93
41
1,020.14
813.35
206.79
162,463.14
42
1,020.14
812.32
207.82
162,255.32
43
1,020.14
811.28
208.86
162,046.45
44
1,020.14
810.23
209.91
161,836.55
45
1,020.14
809.18
210.96
161,625.59
46
1,020.14
808.13
212.01
161,413.58
47
1,020.14
807.07
213.07
161,200.51
48
1,020.14
806.00
214.14
160,986.37
49
1,020.14
804.93
215.21
160,771.16
50
1,020.14
803.86
216.28
160,554.88
51
1,020.14
802.77
217.37
160,337.51
52
1,020.14
801.69
218.45
160,119.06
53
1,020.14
800.60
219.54
159,899.51
54
1,020.14
799.50
220.64
159,678.87
55
1,020.14
798.39
221.75
159,457.12
56
1,020.14
797.29
222.85
159,234.27
57
1,020.14
796.17
223.97
159,010.30
58
1,020.14
795.05
225.09
158,785.21
59
1,020.14
793.93
226.21
158,559.00
60
1,020.14
792.79
227.35
158,331.65
61
1,020.14
791.66
228.48
158,103.17
62
1,020.14
790.52
229.62
157,873.55
63
1,020.14
789.37
230.77
157,642.78
64
1,020.14
788.21
231.93
157,410.85
65
1,020.14
787.05
233.09
157,177.76
66
1,020.14
785.89
234.25
156,943.51
67
1,020.14
784.72
235.42
156,708.09
68
1,020.14
783.54
236.60
156,471.49
69
1,020.14
782.36
237.78
156,233.71
70
1,020.14
781.17
238.97
155,994.74
71
1,020.14
779.97
240.17
155,754.57
72
1,020.14
778.77
241.37
155,513.20
73
1,020.14
777.57
242.57
155,270.63
74
1,020.14
776.35
243.79
155,026.84
75
1,020.14
775.13
245.01
154,781.84
76
1,020.14
773.91
246.23
154,535.61
77
1,020.14
772.68
247.46
154,288.14
78
1,020.14
771.44
248.70
154,039.45
79
1,020.14
770.20
249.94
153,789.50
80
1,020.14
768.95
251.19
153,538.31
81
1,020.14
767.69
252.45
153,285.86
82
1,020.14
766.43
253.71
153,032.15
83
1,020.14
765.16
254.98
152,777.17
84
1,020.14
763.89
256.25
152,520.92
85
1,020.14
762.60
257.54
152,263.38
86
1,020.14
761.32
258.82
152,004.56
87
1,020.14
760.02
260.12
151,744.44
88
1,020.14
758.72
261.42
151,483.02
89
1,020.14
757.42
262.72
151,220.30
90
1,020.14
756.10
264.04
150,956.26
91
1,020.14
754.78
265.36
150,690.90
92
1,020.14
753.45
266.69
150,424.22
93
1,020.14
752.12
268.02
150,156.20
94
1,020.14
750.78
269.36
149,886.84
95
1,020.14
749.43
270.71
149,616.13
96
1,020.14
748.08
272.06
149,344.07
97
1,020.14
746.72
273.42
149,070.65
98
1,020.14
745.35
274.79
148,795.87
99
1,020.14
743.98
276.16
148,519.71
100
1,020.14
742.60
277.54
148,242.16
101
1,020.14
741.21
278.93
147,963.24
102
1,020.14
739.82
280.32
147,682.91
103
1,020.14
738.41
281.73
147,401.19
104
1,020.14
737.01
283.13
147,118.05
105
1,020.14
735.59
284.55
146,833.50
106
1,020.14
734.17
285.97
146,547.53
107
1,020.14
732.74
287.40
146,260.13
108
1,020.14
731.30
288.84
145,971.29
109
1,020.14
729.86
290.28
145,681.00
110
1,020.14
728.41
291.73
145,389.27
111
1,020.14
726.95
293.19
145,096.08
112
1,020.14
725.48
294.66
144,801.42
113
1,020.14
724.01
296.13
144,505.28
114
1,020.14
722.53
297.61
144,207.67
115
1,020.14
721.04
299.10
143,908.57
116
1,020.14
719.54
300.60
143,607.97
117
1,020.14
718.04
302.10
143,305.87
118
1,020.14
716.53
303.61
143,002.26
119
1,020.14
715.01
305.13
142,697.13
120
1,020.14
713.49
306.65
142,390.48
121
1,020.14
711.95
308.19
142,082.29
122
1,020.14
710.41
309.73
141,772.56
123
1,020.14
708.86
311.28
141,461.28
124
1,020.14
707.31
312.83
141,148.45
125
1,020.14
705.74
314.40
140,834.05
126
1,020.14
704.17
315.97
140,518.08
127
1,020.14
702.59
317.55
140,200.53
128
1,020.14
701.00
319.14
139,881.40
129
1,020.14
699.41
320.73
139,560.66
130
1,020.14
697.80
322.34
139,238.33
131
1,020.14
696.19
323.95
138,914.38
132
1,020.14
694.57
325.57
138,588.81
133
1,020.14
692.94
327.20
138,261.61
134
1,020.14
691.31
328.83
137,932.78
135
1,020.14
689.66
330.48
137,602.31
136
1,020.14
688.01
332.13
137,270.18
137
1,020.14
686.35
333.79
136,936.39
138
1,020.14
684.68
335.46
136,600.93
139
1,020.14
683.00
337.14
136,263.79
140
1,020.14
681.32
338.82
135,924.97
141
1,020.14
679.62
340.52
135,584.46
142
1,020.14
677.92
342.22
135,242.24
143
1,020.14
676.21
343.93
134,898.31
144
1,020.14
674.49
345.65
134,552.66
145
1,020.14
672.76
347.38
134,205.29
146
1,020.14
671.03
349.11
133,856.17
147
1,020.14
669.28
350.86
133,505.31
148
1,020.14
667.53
352.61
133,152.70
149
1,020.14
665.76
354.38
132,798.32
150
1,020.14
663.99
356.15
132,442.18
151
1,020.14
662.21
357.93
132,084.25
152
1,020.14
660.42
359.72
131,724.53
153
1,020.14
658.62
361.52
131,363.01
154
1,020.14
656.82
363.32
130,999.69
155
1,020.14
655.00
365.14
130,634.54
156
1,020.14
653.17
366.97
130,267.58
157
1,020.14
651.34
368.80
129,898.78
158
1,020.14
649.49
370.65
129,528.13
159
1,020.14
647.64
372.50
129,155.63
160
1,020.14
645.78
374.36
128,781.27
161
1,020.14
643.91
376.23
128,405.03
162
1,020.14
642.03
378.11
128,026.92
163
1,020.14
640.13
380.01
127,646.91
164
1,020.14
638.23
381.91
127,265.01
165
1,020.14
636.33
383.81
126,881.19
166
1,020.14
634.41
385.73
126,495.46
167
1,020.14
632.48
387.66
126,107.80
168
1,020.14
630.54
389.60
125,718.20
169
1,020.14
628.59
391.55
125,326.65
170
1,020.14
626.63
393.51
124,933.14
171
1,020.14
624.67
395.47
124,537.67
172
1,020.14
622.69
397.45
124,140.21
173
1,020.14
620.70
399.44
123,740.77
174
1,020.14
618.70
401.44
123,339.34
175
1,020.14
616.70
403.44
122,935.90
176
1,020.14
614.68
405.46
122,530.44
177
1,020.14
612.65
407.49
122,122.95
178
1,020.14
610.61
409.53
121,713.42
179
1,020.14
608.57
411.57
121,301.85
180
1,020.14
606.51
413.63
120,888.22
181
1,020.14
604.44
415.70
120,472.52
182
1,020.14
602.36
417.78
120,054.74
183
1,020.14
600.27
419.87
119,634.88
184
1,020.14
598.17
421.97
119,212.91
185
1,020.14
596.06
424.08
118,788.83
186
1,020.14
593.94
426.20
118,362.64
187
1,020.14
591.81
428.33
117,934.31
188
1,020.14
589.67
430.47
117,503.84
189
1,020.14
587.52
432.62
117,071.22
190
1,020.14
585.36
434.78
116,636.44
191
1,020.14
583.18
436.96
116,199.48
192
1,020.14
581.00
439.14
115,760.34
193
1,020.14
578.80
441.34
115,319.00
194
1,020.14
576.60
443.54
114,875.46
195
1,020.14
574.38
445.76
114,429.69
196
1,020.14
572.15
447.99
113,981.70
197
1,020.14
569.91
450.23
113,531.47
198
1,020.14
567.66
452.48
113,078.99
199
1,020.14
565.39
454.75
112,624.24
200
1,020.14
563.12
457.02
112,167.22
201
1,020.14
560.84
459.30
111,707.92
202
1,020.14
558.54
461.60
111,246.32
203
1,020.14
556.23
463.91
110,782.41
204
1,020.14
553.91
466.23
110,316.18
205
1,020.14
551.58
468.56
109,847.62
206
1,020.14
549.24
470.90
109,376.72
207
1,020.14
546.88
473.26
108,903.46
208
1,020.14
544.52
475.62
108,427.84
209
1,020.14
542.14
478.00
107,949.84
210
1,020.14
539.75
480.39
107,469.45
211
1,020.14
537.35
482.79
106,986.66
212
1,020.14
534.93
485.21
106,501.45
213
1,020.14
532.51
487.63
106,013.82
214
1,020.14
530.07
490.07
105,523.75
215
1,020.14
527.62
492.52
105,031.23
216
1,020.14
525.16
494.98
104,536.24
217
1,020.14
522.68
497.46
104,038.78
218
1,020.14
520.19
499.95
103,538.84
219
1,020.14
517.69
502.45
103,036.39
220
1,020.14
515.18
504.96
102,531.43
221
1,020.14
512.66
507.48
102,023.95
222
1,020.14
510.12
510.02
101,513.93
223
1,020.14
507.57
512.57
101,001.36
224
1,020.14
505.01
515.13
100,486.23
225
1,020.14
502.43
517.71
99,968.52
226
1,020.14
499.84
520.30
99,448.22
227
1,020.14
497.24
522.90
98,925.32
228
1,020.14
494.63
525.51
98,399.81
229
1,020.14
492.00
528.14
97,871.67
230
1,020.14
489.36
530.78
97,340.89
231
1,020.14
486.70
533.44
96,807.45
232
1,020.14
484.04
536.10
96,271.35
233
1,020.14
481.36
538.78
95,732.56
234
1,020.14
478.66
541.48
95,191.09
235
1,020.14
475.96
544.18
94,646.90
236
1,020.14
473.23
546.91
94,100.00
237
1,020.14
470.50
549.64
93,550.36
238
1,020.14
467.75
552.39
92,997.97
239
1,020.14
464.99
555.15
92,442.82
240
1,020.14
462.21
557.93
91,884.89
241
1,020.14
459.42
560.72
91,324.18
242
1,020.14
456.62
563.52
90,760.66
243
1,020.14
453.80
566.34
90,194.32
244
1,020.14
450.97
569.17
89,625.15
245
1,020.14
448.13
572.01
89,053.14
246
1,020.14
445.27
574.87
88,478.26
247
1,020.14
442.39
577.75
87,900.52
248
1,020.14
439.50
580.64
87,319.88
249
1,020.14
436.60
583.54
86,736.34
250
1,020.14
433.68
586.46
86,149.88
251
1,020.14
430.75
589.39
85,560.49
252
1,020.14
427.80
592.34
84,968.15
253
1,020.14
424.84
595.30
84,372.85
254
1,020.14
421.86
598.28
83,774.58
255
1,020.14
418.87
601.27
83,173.31
256
1,020.14
415.87
604.27
82,569.04
257
1,020.14
412.85
607.29
81,961.74
258
1,020.14
409.81
610.33
81,351.41
259
1,020.14
406.76
613.38
80,738.03
260
1,020.14
403.69
616.45
80,121.58
261
1,020.14
400.61
619.53
79,502.04
262
1,020.14
397.51
622.63
78,879.41
263
1,020.14
394.40
625.74
78,253.67
264
1,020.14
391.27
628.87
77,624.80
265
1,020.14
388.12
632.02
76,992.78
266
1,020.14
384.96
635.18
76,357.61
267
1,020.14
381.79
638.35
75,719.26
268
1,020.14
378.60
641.54
75,077.71
269
1,020.14
375.39
644.75
74,432.96
270
1,020.14
372.16
647.98
73,784.99
271
1,020.14
368.92
651.22
73,133.77
272
1,020.14
365.67
654.47
72,479.30
273
1,020.14
362.40
657.74
71,821.56
274
1,020.14
359.11
661.03
71,160.52
275
1,020.14
355.80
664.34
70,496.19
276
1,020.14
352.48
667.66
69,828.53
277
1,020.14
349.14
671.00
69,157.53
278
1,020.14
345.79
674.35
68,483.18
279
1,020.14
342.42
677.72
67,805.45
280
1,020.14
339.03
681.11
67,124.34
281
1,020.14
335.62
684.52
66,439.82
282
1,020.14
332.20
687.94
65,751.88
283
1,020.14
328.76
691.38
65,060.50
284
1,020.14
325.30
694.84
64,365.66
285
1,020.14
321.83
698.31
63,667.35
286
1,020.14
318.34
701.80
62,965.55
287
1,020.14
314.83
705.31
62,260.24
288
1,020.14
311.30
708.84
61,551.40
289
1,020.14
307.76
712.38
60,839.01
290
1,020.14
304.20
715.94
60,123.07
291
1,020.14
300.62
719.52
59,403.55
292
1,020.14
297.02
723.12
58,680.42
293
1,020.14
293.40
726.74
57,953.69
294
1,020.14
289.77
730.37
57,223.31
295
1,020.14
286.12
734.02
56,489.29
296
1,020.14
282.45
737.69
55,751.60
297
1,020.14
278.76
741.38
55,010.21
298
1,020.14
275.05
745.09
54,265.13
299
1,020.14
271.33
748.81
53,516.31
300
1,020.14
267.58
752.56
52,763.75
301
1,020.14
263.82
756.32
52,007.43
302
1,020.14
260.04
760.10
51,247.33
303
1,020.14
256.24
763.90
50,483.43
304
1,020.14
252.42
767.72
49,715.70
305
1,020.14
248.58
771.56
48,944.14
306
1,020.14
244.72
775.42
48,168.72
307
1,020.14
240.84
779.30
47,389.43
308
1,020.14
236.95
783.19
46,606.23
309
1,020.14
233.03
787.11
45,819.12
310
1,020.14
229.10
791.04
45,028.08
311
1,020.14
225.14
795.00
44,233.08
312
1,020.14
221.17
798.97
43,434.10
313
1,020.14
217.17
802.97
42,631.14
314
1,020.14
213.16
806.98
41,824.15
315
1,020.14
209.12
811.02
41,013.13
316
1,020.14
205.07
815.07
40,198.06
317
1,020.14
200.99
819.15
39,378.91
318
1,020.14
196.89
823.25
38,555.66
319
1,020.14
192.78
827.36
37,728.30
320
1,020.14
188.64
831.50
36,896.80
321
1,020.14
184.48
835.66
36,061.15
322
1,020.14
180.31
839.83
35,221.31
323
1,020.14
176.11
844.03
34,377.28
324
1,020.14
171.89
848.25
33,529.02
325
1,020.14
167.65
852.49
32,676.53
326
1,020.14
163.38
856.76
31,819.77
327
1,020.14
159.10
861.04
30,958.73
328
1,020.14
154.79
865.35
30,093.39
329
1,020.14
150.47
869.67
29,223.71
330
1,020.14
146.12
874.02
28,349.69
331
1,020.14
141.75
878.39
27,471.30
332
1,020.14
137.36
882.78
26,588.52
333
1,020.14
132.94
887.20
25,701.32
334
1,020.14
128.51
891.63
24,809.68
335
1,020.14
124.05
896.09
23,913.59
336
1,020.14
119.57
900.57
23,013.02
337
1,020.14
115.07
905.07
22,107.95
338
1,020.14
110.54
909.60
21,198.35
339
1,020.14
105.99
914.15
20,284.20
340
1,020.14
101.42
918.72
19,365.48
341
1,020.14
96.83
923.31
18,442.17
342
1,020.14
92.21
927.93
17,514.24
343
1,020.14
87.57
932.57
16,581.67
344
1,020.14
82.91
937.23
15,644.44
345
1,020.14
78.22
941.92
14,702.52
346
1,020.14
73.51
946.63
13,755.89
347
1,020.14
68.78
951.36
12,804.53
348
1,020.14
64.02
956.12
11,848.41
349
1,020.14
59.24
960.90
10,887.52
350
1,020.14
54.44
965.70
9,921.81
351
1,020.14
49.61
970.53
8,951.28
352
1,020.14
44.76
975.38
7,975.90
353
1,020.14
39.88
980.26
6,995.64
354
1,020.14
34.98
985.16
6,010.48
355
1,020.14
30.05
990.09
5,020.39
356
1,020.14
25.10
995.04
4,025.35
357
1,020.14
20.13
1,000.01
3,025.34
358
1,020.14
15.13
1,005.01
2,020.32
359
1,020.14
10.10
1,010.04
1,010.29
360
1,015.34
5.05
1,010.29
0.00
Totals
367,245.60
197,095.60
170,150.00

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