Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,000.90  
 

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
1,000.90
821.83
179.07
171,332.93
2
1,000.90
820.97
179.93
171,153.00
3
1,000.90
820.11
180.79
170,972.21
4
1,000.90
819.24
181.66
170,790.55
5
1,000.90
818.37
182.53
170,608.02
6
1,000.90
817.50
183.40
170,424.62
7
1,000.90
816.62
184.28
170,240.33
8
1,000.90
815.73
185.17
170,055.17
9
1,000.90
814.85
186.05
169,869.12
10
1,000.90
813.96
186.94
169,682.17
11
1,000.90
813.06
187.84
169,494.33
12
1,000.90
812.16
188.74
169,305.59
13
1,000.90
811.26
189.64
169,115.95
14
1,000.90
810.35
190.55
168,925.40
15
1,000.90
809.43
191.47
168,733.93
16
1,000.90
808.52
192.38
168,541.55
17
1,000.90
807.59
193.31
168,348.24
18
1,000.90
806.67
194.23
168,154.01
19
1,000.90
805.74
195.16
167,958.85
20
1,000.90
804.80
196.10
167,762.75
21
1,000.90
803.86
197.04
167,565.72
22
1,000.90
802.92
197.98
167,367.74
23
1,000.90
801.97
198.93
167,168.81
24
1,000.90
801.02
199.88
166,968.92
25
1,000.90
800.06
200.84
166,768.08
26
1,000.90
799.10
201.80
166,566.28
27
1,000.90
798.13
202.77
166,363.51
28
1,000.90
797.16
203.74
166,159.77
29
1,000.90
796.18
204.72
165,955.05
30
1,000.90
795.20
205.70
165,749.35
31
1,000.90
794.22
206.68
165,542.67
32
1,000.90
793.23
207.67
165,334.99
33
1,000.90
792.23
208.67
165,126.32
34
1,000.90
791.23
209.67
164,916.65
35
1,000.90
790.23
210.67
164,705.98
36
1,000.90
789.22
211.68
164,494.29
37
1,000.90
788.20
212.70
164,281.60
38
1,000.90
787.18
213.72
164,067.88
39
1,000.90
786.16
214.74
163,853.14
40
1,000.90
785.13
215.77
163,637.37
41
1,000.90
784.10
216.80
163,420.56
42
1,000.90
783.06
217.84
163,202.72
43
1,000.90
782.01
218.89
162,983.83
44
1,000.90
780.96
219.94
162,763.90
45
1,000.90
779.91
220.99
162,542.91
46
1,000.90
778.85
222.05
162,320.86
47
1,000.90
777.79
223.11
162,097.75
48
1,000.90
776.72
224.18
161,873.56
49
1,000.90
775.64
225.26
161,648.31
50
1,000.90
774.56
226.34
161,421.97
51
1,000.90
773.48
227.42
161,194.55
52
1,000.90
772.39
228.51
160,966.04
53
1,000.90
771.30
229.60
160,736.44
54
1,000.90
770.20
230.70
160,505.74
55
1,000.90
769.09
231.81
160,273.93
56
1,000.90
767.98
232.92
160,041.00
57
1,000.90
766.86
234.04
159,806.97
58
1,000.90
765.74
235.16
159,571.81
59
1,000.90
764.61
236.29
159,335.52
60
1,000.90
763.48
237.42
159,098.11
61
1,000.90
762.35
238.55
158,859.55
62
1,000.90
761.20
239.70
158,619.85
63
1,000.90
760.05
240.85
158,379.01
64
1,000.90
758.90
242.00
158,137.01
65
1,000.90
757.74
243.16
157,893.85
66
1,000.90
756.57
244.33
157,649.52
67
1,000.90
755.40
245.50
157,404.03
68
1,000.90
754.23
246.67
157,157.35
69
1,000.90
753.05
247.85
156,909.50
70
1,000.90
751.86
249.04
156,660.46
71
1,000.90
750.66
250.24
156,410.22
72
1,000.90
749.47
251.43
156,158.79
73
1,000.90
748.26
252.64
155,906.15
74
1,000.90
747.05
253.85
155,652.30
75
1,000.90
745.83
255.07
155,397.23
76
1,000.90
744.61
256.29
155,140.94
77
1,000.90
743.38
257.52
154,883.43
78
1,000.90
742.15
258.75
154,624.68
79
1,000.90
740.91
259.99
154,364.69
80
1,000.90
739.66
261.24
154,103.45
81
1,000.90
738.41
262.49
153,840.96
82
1,000.90
737.15
263.75
153,577.22
83
1,000.90
735.89
265.01
153,312.21
84
1,000.90
734.62
266.28
153,045.93
85
1,000.90
733.35
267.55
152,778.38
86
1,000.90
732.06
268.84
152,509.54
87
1,000.90
730.77
270.13
152,239.41
88
1,000.90
729.48
271.42
151,967.99
89
1,000.90
728.18
272.72
151,695.27
90
1,000.90
726.87
274.03
151,421.25
91
1,000.90
725.56
275.34
151,145.91
92
1,000.90
724.24
276.66
150,869.25
93
1,000.90
722.92
277.98
150,591.26
94
1,000.90
721.58
279.32
150,311.95
95
1,000.90
720.24
280.66
150,031.29
96
1,000.90
718.90
282.00
149,749.29
97
1,000.90
717.55
283.35
149,465.94
98
1,000.90
716.19
284.71
149,181.23
99
1,000.90
714.83
286.07
148,895.16
100
1,000.90
713.46
287.44
148,607.71
101
1,000.90
712.08
288.82
148,318.89
102
1,000.90
710.69
290.21
148,028.69
103
1,000.90
709.30
291.60
147,737.09
104
1,000.90
707.91
292.99
147,444.10
105
1,000.90
706.50
294.40
147,149.70
106
1,000.90
705.09
295.81
146,853.89
107
1,000.90
703.67
297.23
146,556.67
108
1,000.90
702.25
298.65
146,258.02
109
1,000.90
700.82
300.08
145,957.94
110
1,000.90
699.38
301.52
145,656.42
111
1,000.90
697.94
302.96
145,353.46
112
1,000.90
696.49
304.41
145,049.04
113
1,000.90
695.03
305.87
144,743.17
114
1,000.90
693.56
307.34
144,435.83
115
1,000.90
692.09
308.81
144,127.02
116
1,000.90
690.61
310.29
143,816.73
117
1,000.90
689.12
311.78
143,504.95
118
1,000.90
687.63
313.27
143,191.68
119
1,000.90
686.13
314.77
142,876.90
120
1,000.90
684.62
316.28
142,560.62
121
1,000.90
683.10
317.80
142,242.82
122
1,000.90
681.58
319.32
141,923.50
123
1,000.90
680.05
320.85
141,602.66
124
1,000.90
678.51
322.39
141,280.27
125
1,000.90
676.97
323.93
140,956.34
126
1,000.90
675.42
325.48
140,630.85
127
1,000.90
673.86
327.04
140,303.81
128
1,000.90
672.29
328.61
139,975.20
129
1,000.90
670.71
330.19
139,645.01
130
1,000.90
669.13
331.77
139,313.24
131
1,000.90
667.54
333.36
138,979.89
132
1,000.90
665.95
334.95
138,644.93
133
1,000.90
664.34
336.56
138,308.37
134
1,000.90
662.73
338.17
137,970.20
135
1,000.90
661.11
339.79
137,630.41
136
1,000.90
659.48
341.42
137,288.99
137
1,000.90
657.84
343.06
136,945.93
138
1,000.90
656.20
344.70
136,601.23
139
1,000.90
654.55
346.35
136,254.88
140
1,000.90
652.89
348.01
135,906.86
141
1,000.90
651.22
349.68
135,557.18
142
1,000.90
649.54
351.36
135,205.83
143
1,000.90
647.86
353.04
134,852.79
144
1,000.90
646.17
354.73
134,498.06
145
1,000.90
644.47
356.43
134,141.63
146
1,000.90
642.76
358.14
133,783.49
147
1,000.90
641.05
359.85
133,423.64
148
1,000.90
639.32
361.58
133,062.06
149
1,000.90
637.59
363.31
132,698.75
150
1,000.90
635.85
365.05
132,333.70
151
1,000.90
634.10
366.80
131,966.90
152
1,000.90
632.34
368.56
131,598.34
153
1,000.90
630.58
370.32
131,228.01
154
1,000.90
628.80
372.10
130,855.91
155
1,000.90
627.02
373.88
130,482.03
156
1,000.90
625.23
375.67
130,106.36
157
1,000.90
623.43
377.47
129,728.88
158
1,000.90
621.62
379.28
129,349.60
159
1,000.90
619.80
381.10
128,968.50
160
1,000.90
617.97
382.93
128,585.58
161
1,000.90
616.14
384.76
128,200.81
162
1,000.90
614.30
386.60
127,814.21
163
1,000.90
612.44
388.46
127,425.75
164
1,000.90
610.58
390.32
127,035.43
165
1,000.90
608.71
392.19
126,643.25
166
1,000.90
606.83
394.07
126,249.18
167
1,000.90
604.94
395.96
125,853.22
168
1,000.90
603.05
397.85
125,455.37
169
1,000.90
601.14
399.76
125,055.61
170
1,000.90
599.22
401.68
124,653.93
171
1,000.90
597.30
403.60
124,250.33
172
1,000.90
595.37
405.53
123,844.80
173
1,000.90
593.42
407.48
123,437.32
174
1,000.90
591.47
409.43
123,027.89
175
1,000.90
589.51
411.39
122,616.50
176
1,000.90
587.54
413.36
122,203.14
177
1,000.90
585.56
415.34
121,787.80
178
1,000.90
583.57
417.33
121,370.46
179
1,000.90
581.57
419.33
120,951.13
180
1,000.90
579.56
421.34
120,529.79
181
1,000.90
577.54
423.36
120,106.43
182
1,000.90
575.51
425.39
119,681.04
183
1,000.90
573.47
427.43
119,253.61
184
1,000.90
571.42
429.48
118,824.13
185
1,000.90
569.37
431.53
118,392.60
186
1,000.90
567.30
433.60
117,958.99
187
1,000.90
565.22
435.68
117,523.31
188
1,000.90
563.13
437.77
117,085.55
189
1,000.90
561.03
439.87
116,645.68
190
1,000.90
558.93
441.97
116,203.71
191
1,000.90
556.81
444.09
115,759.62
192
1,000.90
554.68
446.22
115,313.40
193
1,000.90
552.54
448.36
114,865.04
194
1,000.90
550.40
450.50
114,414.54
195
1,000.90
548.24
452.66
113,961.88
196
1,000.90
546.07
454.83
113,507.04
197
1,000.90
543.89
457.01
113,050.03
198
1,000.90
541.70
459.20
112,590.83
199
1,000.90
539.50
461.40
112,129.43
200
1,000.90
537.29
463.61
111,665.81
201
1,000.90
535.07
465.83
111,199.98
202
1,000.90
532.83
468.07
110,731.91
203
1,000.90
530.59
470.31
110,261.60
204
1,000.90
528.34
472.56
109,789.04
205
1,000.90
526.07
474.83
109,314.21
206
1,000.90
523.80
477.10
108,837.11
207
1,000.90
521.51
479.39
108,357.72
208
1,000.90
519.21
481.69
107,876.03
209
1,000.90
516.91
483.99
107,392.04
210
1,000.90
514.59
486.31
106,905.73
211
1,000.90
512.26
488.64
106,417.08
212
1,000.90
509.92
490.98
105,926.10
213
1,000.90
507.56
493.34
105,432.76
214
1,000.90
505.20
495.70
104,937.06
215
1,000.90
502.82
498.08
104,438.98
216
1,000.90
500.44
500.46
103,938.52
217
1,000.90
498.04
502.86
103,435.66
218
1,000.90
495.63
505.27
102,930.39
219
1,000.90
493.21
507.69
102,422.70
220
1,000.90
490.78
510.12
101,912.57
221
1,000.90
488.33
512.57
101,400.00
222
1,000.90
485.88
515.02
100,884.98
223
1,000.90
483.41
517.49
100,367.48
224
1,000.90
480.93
519.97
99,847.51
225
1,000.90
478.44
522.46
99,325.05
226
1,000.90
475.93
524.97
98,800.08
227
1,000.90
473.42
527.48
98,272.60
228
1,000.90
470.89
530.01
97,742.59
229
1,000.90
468.35
532.55
97,210.04
230
1,000.90
465.80
535.10
96,674.94
231
1,000.90
463.23
537.67
96,137.27
232
1,000.90
460.66
540.24
95,597.03
233
1,000.90
458.07
542.83
95,054.20
234
1,000.90
455.47
545.43
94,508.76
235
1,000.90
452.85
548.05
93,960.72
236
1,000.90
450.23
550.67
93,410.05
237
1,000.90
447.59
553.31
92,856.74
238
1,000.90
444.94
555.96
92,300.78
239
1,000.90
442.27
558.63
91,742.15
240
1,000.90
439.60
561.30
91,180.85
241
1,000.90
436.91
563.99
90,616.86
242
1,000.90
434.21
566.69
90,050.16
243
1,000.90
431.49
569.41
89,480.75
244
1,000.90
428.76
572.14
88,908.61
245
1,000.90
426.02
574.88
88,333.73
246
1,000.90
423.27
577.63
87,756.10
247
1,000.90
420.50
580.40
87,175.70
248
1,000.90
417.72
583.18
86,592.52
249
1,000.90
414.92
585.98
86,006.54
250
1,000.90
412.11
588.79
85,417.75
251
1,000.90
409.29
591.61
84,826.15
252
1,000.90
406.46
594.44
84,231.70
253
1,000.90
403.61
597.29
83,634.41
254
1,000.90
400.75
600.15
83,034.26
255
1,000.90
397.87
603.03
82,431.24
256
1,000.90
394.98
605.92
81,825.32
257
1,000.90
392.08
608.82
81,216.50
258
1,000.90
389.16
611.74
80,604.76
259
1,000.90
386.23
614.67
79,990.09
260
1,000.90
383.29
617.61
79,372.48
261
1,000.90
380.33
620.57
78,751.90
262
1,000.90
377.35
623.55
78,128.36
263
1,000.90
374.37
626.53
77,501.82
264
1,000.90
371.36
629.54
76,872.28
265
1,000.90
368.35
632.55
76,239.73
266
1,000.90
365.32
635.58
75,604.15
267
1,000.90
362.27
638.63
74,965.52
268
1,000.90
359.21
641.69
74,323.83
269
1,000.90
356.14
644.76
73,679.06
270
1,000.90
353.05
647.85
73,031.21
271
1,000.90
349.94
650.96
72,380.25
272
1,000.90
346.82
654.08
71,726.17
273
1,000.90
343.69
657.21
71,068.96
274
1,000.90
340.54
660.36
70,408.60
275
1,000.90
337.37
663.53
69,745.07
276
1,000.90
334.20
666.70
69,078.37
277
1,000.90
331.00
669.90
68,408.47
278
1,000.90
327.79
673.11
67,735.36
279
1,000.90
324.57
676.33
67,059.02
280
1,000.90
321.32
679.58
66,379.45
281
1,000.90
318.07
682.83
65,696.62
282
1,000.90
314.80
686.10
65,010.51
283
1,000.90
311.51
689.39
64,321.12
284
1,000.90
308.21
692.69
63,628.43
285
1,000.90
304.89
696.01
62,932.41
286
1,000.90
301.55
699.35
62,233.06
287
1,000.90
298.20
702.70
61,530.36
288
1,000.90
294.83
706.07
60,824.30
289
1,000.90
291.45
709.45
60,114.85
290
1,000.90
288.05
712.85
59,402.00
291
1,000.90
284.63
716.27
58,685.73
292
1,000.90
281.20
719.70
57,966.03
293
1,000.90
277.75
723.15
57,242.89
294
1,000.90
274.29
726.61
56,516.28
295
1,000.90
270.81
730.09
55,786.18
296
1,000.90
267.31
733.59
55,052.59
297
1,000.90
263.79
737.11
54,315.49
298
1,000.90
260.26
740.64
53,574.85
299
1,000.90
256.71
744.19
52,830.66
300
1,000.90
253.15
747.75
52,082.91
301
1,000.90
249.56
751.34
51,331.57
302
1,000.90
245.96
754.94
50,576.63
303
1,000.90
242.35
758.55
49,818.08
304
1,000.90
238.71
762.19
49,055.89
305
1,000.90
235.06
765.84
48,290.05
306
1,000.90
231.39
769.51
47,520.54
307
1,000.90
227.70
773.20
46,747.34
308
1,000.90
224.00
776.90
45,970.44
309
1,000.90
220.28
780.62
45,189.82
310
1,000.90
216.53
784.37
44,405.45
311
1,000.90
212.78
788.12
43,617.33
312
1,000.90
209.00
791.90
42,825.43
313
1,000.90
205.21
795.69
42,029.73
314
1,000.90
201.39
799.51
41,230.23
315
1,000.90
197.56
803.34
40,426.89
316
1,000.90
193.71
807.19
39,619.70
317
1,000.90
189.84
811.06
38,808.64
318
1,000.90
185.96
814.94
37,993.70
319
1,000.90
182.05
818.85
37,174.85
320
1,000.90
178.13
822.77
36,352.08
321
1,000.90
174.19
826.71
35,525.37
322
1,000.90
170.23
830.67
34,694.70
323
1,000.90
166.25
834.65
33,860.04
324
1,000.90
162.25
838.65
33,021.39
325
1,000.90
158.23
842.67
32,178.72
326
1,000.90
154.19
846.71
31,332.01
327
1,000.90
150.13
850.77
30,481.24
328
1,000.90
146.06
854.84
29,626.39
329
1,000.90
141.96
858.94
28,767.45
330
1,000.90
137.84
863.06
27,904.40
331
1,000.90
133.71
867.19
27,037.21
332
1,000.90
129.55
871.35
26,165.86
333
1,000.90
125.38
875.52
25,290.34
334
1,000.90
121.18
879.72
24,410.62
335
1,000.90
116.97
883.93
23,526.69
336
1,000.90
112.73
888.17
22,638.52
337
1,000.90
108.48
892.42
21,746.10
338
1,000.90
104.20
896.70
20,849.40
339
1,000.90
99.90
901.00
19,948.40
340
1,000.90
95.59
905.31
19,043.09
341
1,000.90
91.25
909.65
18,133.43
342
1,000.90
86.89
914.01
17,219.42
343
1,000.90
82.51
918.39
16,301.03
344
1,000.90
78.11
922.79
15,378.24
345
1,000.90
73.69
927.21
14,451.03
346
1,000.90
69.24
931.66
13,519.37
347
1,000.90
64.78
936.12
12,583.25
348
1,000.90
60.29
940.61
11,642.65
349
1,000.90
55.79
945.11
10,697.54
350
1,000.90
51.26
949.64
9,747.90
351
1,000.90
46.71
954.19
8,793.70
352
1,000.90
42.14
958.76
7,834.94
353
1,000.90
37.54
963.36
6,871.58
354
1,000.90
32.93
967.97
5,903.61
355
1,000.90
28.29
972.61
4,931.00
356
1,000.90
23.63
977.27
3,953.73
357
1,000.90
18.94
981.96
2,971.77
358
1,000.90
14.24
986.66
1,985.11
359
1,000.90
9.51
991.39
993.72
360
998.48
4.76
993.72
0.00
Totals
360,321.58
188,809.58
171,512.00

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