Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,028.30  
 

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
1,028.30
857.56
170.74
171,341.26
2
1,028.30
856.71
171.59
171,169.67
3
1,028.30
855.85
172.45
170,997.21
4
1,028.30
854.99
173.31
170,823.90
5
1,028.30
854.12
174.18
170,649.72
6
1,028.30
853.25
175.05
170,474.67
7
1,028.30
852.37
175.93
170,298.74
8
1,028.30
851.49
176.81
170,121.94
9
1,028.30
850.61
177.69
169,944.25
10
1,028.30
849.72
178.58
169,765.67
11
1,028.30
848.83
179.47
169,586.20
12
1,028.30
847.93
180.37
169,405.83
13
1,028.30
847.03
181.27
169,224.56
14
1,028.30
846.12
182.18
169,042.38
15
1,028.30
845.21
183.09
168,859.29
16
1,028.30
844.30
184.00
168,675.29
17
1,028.30
843.38
184.92
168,490.36
18
1,028.30
842.45
185.85
168,304.51
19
1,028.30
841.52
186.78
168,117.74
20
1,028.30
840.59
187.71
167,930.03
21
1,028.30
839.65
188.65
167,741.38
22
1,028.30
838.71
189.59
167,551.78
23
1,028.30
837.76
190.54
167,361.24
24
1,028.30
836.81
191.49
167,169.75
25
1,028.30
835.85
192.45
166,977.30
26
1,028.30
834.89
193.41
166,783.88
27
1,028.30
833.92
194.38
166,589.50
28
1,028.30
832.95
195.35
166,394.15
29
1,028.30
831.97
196.33
166,197.82
30
1,028.30
830.99
197.31
166,000.51
31
1,028.30
830.00
198.30
165,802.21
32
1,028.30
829.01
199.29
165,602.92
33
1,028.30
828.01
200.29
165,402.64
34
1,028.30
827.01
201.29
165,201.35
35
1,028.30
826.01
202.29
164,999.06
36
1,028.30
825.00
203.30
164,795.75
37
1,028.30
823.98
204.32
164,591.43
38
1,028.30
822.96
205.34
164,386.09
39
1,028.30
821.93
206.37
164,179.72
40
1,028.30
820.90
207.40
163,972.32
41
1,028.30
819.86
208.44
163,763.88
42
1,028.30
818.82
209.48
163,554.40
43
1,028.30
817.77
210.53
163,343.87
44
1,028.30
816.72
211.58
163,132.29
45
1,028.30
815.66
212.64
162,919.65
46
1,028.30
814.60
213.70
162,705.95
47
1,028.30
813.53
214.77
162,491.18
48
1,028.30
812.46
215.84
162,275.34
49
1,028.30
811.38
216.92
162,058.41
50
1,028.30
810.29
218.01
161,840.40
51
1,028.30
809.20
219.10
161,621.31
52
1,028.30
808.11
220.19
161,401.11
53
1,028.30
807.01
221.29
161,179.82
54
1,028.30
805.90
222.40
160,957.42
55
1,028.30
804.79
223.51
160,733.91
56
1,028.30
803.67
224.63
160,509.27
57
1,028.30
802.55
225.75
160,283.52
58
1,028.30
801.42
226.88
160,056.64
59
1,028.30
800.28
228.02
159,828.62
60
1,028.30
799.14
229.16
159,599.46
61
1,028.30
798.00
230.30
159,369.16
62
1,028.30
796.85
231.45
159,137.71
63
1,028.30
795.69
232.61
158,905.10
64
1,028.30
794.53
233.77
158,671.32
65
1,028.30
793.36
234.94
158,436.38
66
1,028.30
792.18
236.12
158,200.26
67
1,028.30
791.00
237.30
157,962.96
68
1,028.30
789.81
238.49
157,724.48
69
1,028.30
788.62
239.68
157,484.80
70
1,028.30
787.42
240.88
157,243.92
71
1,028.30
786.22
242.08
157,001.84
72
1,028.30
785.01
243.29
156,758.55
73
1,028.30
783.79
244.51
156,514.04
74
1,028.30
782.57
245.73
156,268.31
75
1,028.30
781.34
246.96
156,021.36
76
1,028.30
780.11
248.19
155,773.16
77
1,028.30
778.87
249.43
155,523.73
78
1,028.30
777.62
250.68
155,273.05
79
1,028.30
776.37
251.93
155,021.11
80
1,028.30
775.11
253.19
154,767.92
81
1,028.30
773.84
254.46
154,513.46
82
1,028.30
772.57
255.73
154,257.73
83
1,028.30
771.29
257.01
154,000.71
84
1,028.30
770.00
258.30
153,742.42
85
1,028.30
768.71
259.59
153,482.83
86
1,028.30
767.41
260.89
153,221.94
87
1,028.30
766.11
262.19
152,959.75
88
1,028.30
764.80
263.50
152,696.25
89
1,028.30
763.48
264.82
152,431.43
90
1,028.30
762.16
266.14
152,165.29
91
1,028.30
760.83
267.47
151,897.82
92
1,028.30
759.49
268.81
151,629.01
93
1,028.30
758.15
270.15
151,358.85
94
1,028.30
756.79
271.51
151,087.35
95
1,028.30
755.44
272.86
150,814.48
96
1,028.30
754.07
274.23
150,540.25
97
1,028.30
752.70
275.60
150,264.66
98
1,028.30
751.32
276.98
149,987.68
99
1,028.30
749.94
278.36
149,709.32
100
1,028.30
748.55
279.75
149,429.56
101
1,028.30
747.15
281.15
149,148.41
102
1,028.30
745.74
282.56
148,865.85
103
1,028.30
744.33
283.97
148,581.88
104
1,028.30
742.91
285.39
148,296.49
105
1,028.30
741.48
286.82
148,009.68
106
1,028.30
740.05
288.25
147,721.42
107
1,028.30
738.61
289.69
147,431.73
108
1,028.30
737.16
291.14
147,140.59
109
1,028.30
735.70
292.60
146,847.99
110
1,028.30
734.24
294.06
146,553.93
111
1,028.30
732.77
295.53
146,258.40
112
1,028.30
731.29
297.01
145,961.39
113
1,028.30
729.81
298.49
145,662.90
114
1,028.30
728.31
299.99
145,362.92
115
1,028.30
726.81
301.49
145,061.43
116
1,028.30
725.31
302.99
144,758.44
117
1,028.30
723.79
304.51
144,453.93
118
1,028.30
722.27
306.03
144,147.90
119
1,028.30
720.74
307.56
143,840.34
120
1,028.30
719.20
309.10
143,531.24
121
1,028.30
717.66
310.64
143,220.60
122
1,028.30
716.10
312.20
142,908.40
123
1,028.30
714.54
313.76
142,594.64
124
1,028.30
712.97
315.33
142,279.31
125
1,028.30
711.40
316.90
141,962.41
126
1,028.30
709.81
318.49
141,643.92
127
1,028.30
708.22
320.08
141,323.84
128
1,028.30
706.62
321.68
141,002.16
129
1,028.30
705.01
323.29
140,678.87
130
1,028.30
703.39
324.91
140,353.97
131
1,028.30
701.77
326.53
140,027.44
132
1,028.30
700.14
328.16
139,699.27
133
1,028.30
698.50
329.80
139,369.47
134
1,028.30
696.85
331.45
139,038.02
135
1,028.30
695.19
333.11
138,704.91
136
1,028.30
693.52
334.78
138,370.13
137
1,028.30
691.85
336.45
138,033.68
138
1,028.30
690.17
338.13
137,695.55
139
1,028.30
688.48
339.82
137,355.73
140
1,028.30
686.78
341.52
137,014.21
141
1,028.30
685.07
343.23
136,670.98
142
1,028.30
683.35
344.95
136,326.03
143
1,028.30
681.63
346.67
135,979.36
144
1,028.30
679.90
348.40
135,630.96
145
1,028.30
678.15
350.15
135,280.82
146
1,028.30
676.40
351.90
134,928.92
147
1,028.30
674.64
353.66
134,575.26
148
1,028.30
672.88
355.42
134,219.84
149
1,028.30
671.10
357.20
133,862.64
150
1,028.30
669.31
358.99
133,503.65
151
1,028.30
667.52
360.78
133,142.87
152
1,028.30
665.71
362.59
132,780.29
153
1,028.30
663.90
364.40
132,415.89
154
1,028.30
662.08
366.22
132,049.67
155
1,028.30
660.25
368.05
131,681.62
156
1,028.30
658.41
369.89
131,311.72
157
1,028.30
656.56
371.74
130,939.98
158
1,028.30
654.70
373.60
130,566.38
159
1,028.30
652.83
375.47
130,190.91
160
1,028.30
650.95
377.35
129,813.57
161
1,028.30
649.07
379.23
129,434.34
162
1,028.30
647.17
381.13
129,053.21
163
1,028.30
645.27
383.03
128,670.17
164
1,028.30
643.35
384.95
128,285.22
165
1,028.30
641.43
386.87
127,898.35
166
1,028.30
639.49
388.81
127,509.54
167
1,028.30
637.55
390.75
127,118.79
168
1,028.30
635.59
392.71
126,726.08
169
1,028.30
633.63
394.67
126,331.41
170
1,028.30
631.66
396.64
125,934.77
171
1,028.30
629.67
398.63
125,536.15
172
1,028.30
627.68
400.62
125,135.53
173
1,028.30
625.68
402.62
124,732.90
174
1,028.30
623.66
404.64
124,328.27
175
1,028.30
621.64
406.66
123,921.61
176
1,028.30
619.61
408.69
123,512.92
177
1,028.30
617.56
410.74
123,102.18
178
1,028.30
615.51
412.79
122,689.39
179
1,028.30
613.45
414.85
122,274.54
180
1,028.30
611.37
416.93
121,857.61
181
1,028.30
609.29
419.01
121,438.60
182
1,028.30
607.19
421.11
121,017.49
183
1,028.30
605.09
423.21
120,594.28
184
1,028.30
602.97
425.33
120,168.95
185
1,028.30
600.84
427.46
119,741.50
186
1,028.30
598.71
429.59
119,311.91
187
1,028.30
596.56
431.74
118,880.16
188
1,028.30
594.40
433.90
118,446.27
189
1,028.30
592.23
436.07
118,010.20
190
1,028.30
590.05
438.25
117,571.95
191
1,028.30
587.86
440.44
117,131.51
192
1,028.30
585.66
442.64
116,688.87
193
1,028.30
583.44
444.86
116,244.01
194
1,028.30
581.22
447.08
115,796.93
195
1,028.30
578.98
449.32
115,347.61
196
1,028.30
576.74
451.56
114,896.05
197
1,028.30
574.48
453.82
114,442.23
198
1,028.30
572.21
456.09
113,986.14
199
1,028.30
569.93
458.37
113,527.77
200
1,028.30
567.64
460.66
113,067.11
201
1,028.30
565.34
462.96
112,604.15
202
1,028.30
563.02
465.28
112,138.87
203
1,028.30
560.69
467.61
111,671.26
204
1,028.30
558.36
469.94
111,201.32
205
1,028.30
556.01
472.29
110,729.03
206
1,028.30
553.65
474.65
110,254.37
207
1,028.30
551.27
477.03
109,777.34
208
1,028.30
548.89
479.41
109,297.93
209
1,028.30
546.49
481.81
108,816.12
210
1,028.30
544.08
484.22
108,331.90
211
1,028.30
541.66
486.64
107,845.26
212
1,028.30
539.23
489.07
107,356.19
213
1,028.30
536.78
491.52
106,864.67
214
1,028.30
534.32
493.98
106,370.69
215
1,028.30
531.85
496.45
105,874.24
216
1,028.30
529.37
498.93
105,375.32
217
1,028.30
526.88
501.42
104,873.89
218
1,028.30
524.37
503.93
104,369.96
219
1,028.30
521.85
506.45
103,863.51
220
1,028.30
519.32
508.98
103,354.53
221
1,028.30
516.77
511.53
102,843.00
222
1,028.30
514.22
514.08
102,328.92
223
1,028.30
511.64
516.66
101,812.26
224
1,028.30
509.06
519.24
101,293.02
225
1,028.30
506.47
521.83
100,771.19
226
1,028.30
503.86
524.44
100,246.74
227
1,028.30
501.23
527.07
99,719.68
228
1,028.30
498.60
529.70
99,189.98
229
1,028.30
495.95
532.35
98,657.63
230
1,028.30
493.29
535.01
98,122.61
231
1,028.30
490.61
537.69
97,584.93
232
1,028.30
487.92
540.38
97,044.55
233
1,028.30
485.22
543.08
96,501.47
234
1,028.30
482.51
545.79
95,955.68
235
1,028.30
479.78
548.52
95,407.16
236
1,028.30
477.04
551.26
94,855.90
237
1,028.30
474.28
554.02
94,301.88
238
1,028.30
471.51
556.79
93,745.08
239
1,028.30
468.73
559.57
93,185.51
240
1,028.30
465.93
562.37
92,623.14
241
1,028.30
463.12
565.18
92,057.95
242
1,028.30
460.29
568.01
91,489.94
243
1,028.30
457.45
570.85
90,919.09
244
1,028.30
454.60
573.70
90,345.39
245
1,028.30
451.73
576.57
89,768.82
246
1,028.30
448.84
579.46
89,189.36
247
1,028.30
445.95
582.35
88,607.01
248
1,028.30
443.04
585.26
88,021.74
249
1,028.30
440.11
588.19
87,433.55
250
1,028.30
437.17
591.13
86,842.42
251
1,028.30
434.21
594.09
86,248.33
252
1,028.30
431.24
597.06
85,651.27
253
1,028.30
428.26
600.04
85,051.23
254
1,028.30
425.26
603.04
84,448.18
255
1,028.30
422.24
606.06
83,842.12
256
1,028.30
419.21
609.09
83,233.04
257
1,028.30
416.17
612.13
82,620.90
258
1,028.30
413.10
615.20
82,005.70
259
1,028.30
410.03
618.27
81,387.43
260
1,028.30
406.94
621.36
80,766.07
261
1,028.30
403.83
624.47
80,141.60
262
1,028.30
400.71
627.59
79,514.01
263
1,028.30
397.57
630.73
78,883.28
264
1,028.30
394.42
633.88
78,249.40
265
1,028.30
391.25
637.05
77,612.34
266
1,028.30
388.06
640.24
76,972.10
267
1,028.30
384.86
643.44
76,328.66
268
1,028.30
381.64
646.66
75,682.01
269
1,028.30
378.41
649.89
75,032.12
270
1,028.30
375.16
653.14
74,378.98
271
1,028.30
371.89
656.41
73,722.57
272
1,028.30
368.61
659.69
73,062.89
273
1,028.30
365.31
662.99
72,399.90
274
1,028.30
362.00
666.30
71,733.60
275
1,028.30
358.67
669.63
71,063.97
276
1,028.30
355.32
672.98
70,390.99
277
1,028.30
351.95
676.35
69,714.64
278
1,028.30
348.57
679.73
69,034.92
279
1,028.30
345.17
683.13
68,351.79
280
1,028.30
341.76
686.54
67,665.25
281
1,028.30
338.33
689.97
66,975.28
282
1,028.30
334.88
693.42
66,281.85
283
1,028.30
331.41
696.89
65,584.96
284
1,028.30
327.92
700.38
64,884.59
285
1,028.30
324.42
703.88
64,180.71
286
1,028.30
320.90
707.40
63,473.31
287
1,028.30
317.37
710.93
62,762.38
288
1,028.30
313.81
714.49
62,047.89
289
1,028.30
310.24
718.06
61,329.83
290
1,028.30
306.65
721.65
60,608.18
291
1,028.30
303.04
725.26
59,882.92
292
1,028.30
299.41
728.89
59,154.04
293
1,028.30
295.77
732.53
58,421.51
294
1,028.30
292.11
736.19
57,685.31
295
1,028.30
288.43
739.87
56,945.44
296
1,028.30
284.73
743.57
56,201.87
297
1,028.30
281.01
747.29
55,454.58
298
1,028.30
277.27
751.03
54,703.55
299
1,028.30
273.52
754.78
53,948.77
300
1,028.30
269.74
758.56
53,190.21
301
1,028.30
265.95
762.35
52,427.86
302
1,028.30
262.14
766.16
51,661.70
303
1,028.30
258.31
769.99
50,891.71
304
1,028.30
254.46
773.84
50,117.87
305
1,028.30
250.59
777.71
49,340.16
306
1,028.30
246.70
781.60
48,558.56
307
1,028.30
242.79
785.51
47,773.05
308
1,028.30
238.87
789.43
46,983.62
309
1,028.30
234.92
793.38
46,190.23
310
1,028.30
230.95
797.35
45,392.89
311
1,028.30
226.96
801.34
44,591.55
312
1,028.30
222.96
805.34
43,786.21
313
1,028.30
218.93
809.37
42,976.84
314
1,028.30
214.88
813.42
42,163.42
315
1,028.30
210.82
817.48
41,345.94
316
1,028.30
206.73
821.57
40,524.37
317
1,028.30
202.62
825.68
39,698.69
318
1,028.30
198.49
829.81
38,868.89
319
1,028.30
194.34
833.96
38,034.93
320
1,028.30
190.17
838.13
37,196.80
321
1,028.30
185.98
842.32
36,354.49
322
1,028.30
181.77
846.53
35,507.96
323
1,028.30
177.54
850.76
34,657.20
324
1,028.30
173.29
855.01
33,802.19
325
1,028.30
169.01
859.29
32,942.90
326
1,028.30
164.71
863.59
32,079.31
327
1,028.30
160.40
867.90
31,211.41
328
1,028.30
156.06
872.24
30,339.17
329
1,028.30
151.70
876.60
29,462.56
330
1,028.30
147.31
880.99
28,581.57
331
1,028.30
142.91
885.39
27,696.18
332
1,028.30
138.48
889.82
26,806.36
333
1,028.30
134.03
894.27
25,912.09
334
1,028.30
129.56
898.74
25,013.36
335
1,028.30
125.07
903.23
24,110.12
336
1,028.30
120.55
907.75
23,202.37
337
1,028.30
116.01
912.29
22,290.08
338
1,028.30
111.45
916.85
21,373.23
339
1,028.30
106.87
921.43
20,451.80
340
1,028.30
102.26
926.04
19,525.76
341
1,028.30
97.63
930.67
18,595.09
342
1,028.30
92.98
935.32
17,659.76
343
1,028.30
88.30
940.00
16,719.76
344
1,028.30
83.60
944.70
15,775.06
345
1,028.30
78.88
949.42
14,825.64
346
1,028.30
74.13
954.17
13,871.47
347
1,028.30
69.36
958.94
12,912.52
348
1,028.30
64.56
963.74
11,948.79
349
1,028.30
59.74
968.56
10,980.23
350
1,028.30
54.90
973.40
10,006.83
351
1,028.30
50.03
978.27
9,028.56
352
1,028.30
45.14
983.16
8,045.41
353
1,028.30
40.23
988.07
7,057.33
354
1,028.30
35.29
993.01
6,064.32
355
1,028.30
30.32
997.98
5,066.34
356
1,028.30
25.33
1,002.97
4,063.37
357
1,028.30
20.32
1,007.98
3,055.39
358
1,028.30
15.28
1,013.02
2,042.37
359
1,028.30
10.21
1,018.09
1,024.28
360
1,029.40
5.12
1,024.28
0.00
Totals
370,189.10
198,677.10
171,512.00

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