Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,070.01  
 

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
1,070.01
911.16
158.85
171,353.15
2
1,070.01
910.31
159.70
171,193.45
3
1,070.01
909.47
160.54
171,032.91
4
1,070.01
908.61
161.40
170,871.51
5
1,070.01
907.75
162.26
170,709.25
6
1,070.01
906.89
163.12
170,546.14
7
1,070.01
906.03
163.98
170,382.15
8
1,070.01
905.16
164.85
170,217.30
9
1,070.01
904.28
165.73
170,051.57
10
1,070.01
903.40
166.61
169,884.96
11
1,070.01
902.51
167.50
169,717.46
12
1,070.01
901.62
168.39
169,549.07
13
1,070.01
900.73
169.28
169,379.79
14
1,070.01
899.83
170.18
169,209.61
15
1,070.01
898.93
171.08
169,038.53
16
1,070.01
898.02
171.99
168,866.54
17
1,070.01
897.10
172.91
168,693.63
18
1,070.01
896.18
173.83
168,519.81
19
1,070.01
895.26
174.75
168,345.06
20
1,070.01
894.33
175.68
168,169.38
21
1,070.01
893.40
176.61
167,992.77
22
1,070.01
892.46
177.55
167,815.22
23
1,070.01
891.52
178.49
167,636.73
24
1,070.01
890.57
179.44
167,457.29
25
1,070.01
889.62
180.39
167,276.90
26
1,070.01
888.66
181.35
167,095.55
27
1,070.01
887.70
182.31
166,913.23
28
1,070.01
886.73
183.28
166,729.95
29
1,070.01
885.75
184.26
166,545.69
30
1,070.01
884.77
185.24
166,360.45
31
1,070.01
883.79
186.22
166,174.23
32
1,070.01
882.80
187.21
165,987.02
33
1,070.01
881.81
188.20
165,798.82
34
1,070.01
880.81
189.20
165,609.62
35
1,070.01
879.80
190.21
165,419.41
36
1,070.01
878.79
191.22
165,228.19
37
1,070.01
877.77
192.24
165,035.95
38
1,070.01
876.75
193.26
164,842.70
39
1,070.01
875.73
194.28
164,648.41
40
1,070.01
874.69
195.32
164,453.10
41
1,070.01
873.66
196.35
164,256.75
42
1,070.01
872.61
197.40
164,059.35
43
1,070.01
871.57
198.44
163,860.90
44
1,070.01
870.51
199.50
163,661.41
45
1,070.01
869.45
200.56
163,460.85
46
1,070.01
868.39
201.62
163,259.22
47
1,070.01
867.31
202.70
163,056.53
48
1,070.01
866.24
203.77
162,852.75
49
1,070.01
865.16
204.85
162,647.90
50
1,070.01
864.07
205.94
162,441.96
51
1,070.01
862.97
207.04
162,234.92
52
1,070.01
861.87
208.14
162,026.78
53
1,070.01
860.77
209.24
161,817.54
54
1,070.01
859.66
210.35
161,607.19
55
1,070.01
858.54
211.47
161,395.71
56
1,070.01
857.41
212.60
161,183.12
57
1,070.01
856.29
213.72
160,969.39
58
1,070.01
855.15
214.86
160,754.53
59
1,070.01
854.01
216.00
160,538.53
60
1,070.01
852.86
217.15
160,321.38
61
1,070.01
851.71
218.30
160,103.08
62
1,070.01
850.55
219.46
159,883.62
63
1,070.01
849.38
220.63
159,662.99
64
1,070.01
848.21
221.80
159,441.19
65
1,070.01
847.03
222.98
159,218.21
66
1,070.01
845.85
224.16
158,994.05
67
1,070.01
844.66
225.35
158,768.69
68
1,070.01
843.46
226.55
158,542.14
69
1,070.01
842.26
227.75
158,314.39
70
1,070.01
841.05
228.96
158,085.42
71
1,070.01
839.83
230.18
157,855.24
72
1,070.01
838.61
231.40
157,623.84
73
1,070.01
837.38
232.63
157,391.20
74
1,070.01
836.14
233.87
157,157.33
75
1,070.01
834.90
235.11
156,922.22
76
1,070.01
833.65
236.36
156,685.86
77
1,070.01
832.39
237.62
156,448.25
78
1,070.01
831.13
238.88
156,209.37
79
1,070.01
829.86
240.15
155,969.22
80
1,070.01
828.59
241.42
155,727.80
81
1,070.01
827.30
242.71
155,485.09
82
1,070.01
826.01
244.00
155,241.09
83
1,070.01
824.72
245.29
154,995.80
84
1,070.01
823.42
246.59
154,749.21
85
1,070.01
822.11
247.90
154,501.30
86
1,070.01
820.79
249.22
154,252.08
87
1,070.01
819.46
250.55
154,001.54
88
1,070.01
818.13
251.88
153,749.66
89
1,070.01
816.80
253.21
153,496.44
90
1,070.01
815.45
254.56
153,241.88
91
1,070.01
814.10
255.91
152,985.97
92
1,070.01
812.74
257.27
152,728.70
93
1,070.01
811.37
258.64
152,470.06
94
1,070.01
810.00
260.01
152,210.05
95
1,070.01
808.62
261.39
151,948.65
96
1,070.01
807.23
262.78
151,685.87
97
1,070.01
805.83
264.18
151,421.69
98
1,070.01
804.43
265.58
151,156.11
99
1,070.01
803.02
266.99
150,889.12
100
1,070.01
801.60
268.41
150,620.70
101
1,070.01
800.17
269.84
150,350.87
102
1,070.01
798.74
271.27
150,079.60
103
1,070.01
797.30
272.71
149,806.88
104
1,070.01
795.85
274.16
149,532.72
105
1,070.01
794.39
275.62
149,257.11
106
1,070.01
792.93
277.08
148,980.02
107
1,070.01
791.46
278.55
148,701.47
108
1,070.01
789.98
280.03
148,421.44
109
1,070.01
788.49
281.52
148,139.92
110
1,070.01
786.99
283.02
147,856.90
111
1,070.01
785.49
284.52
147,572.38
112
1,070.01
783.98
286.03
147,286.35
113
1,070.01
782.46
287.55
146,998.80
114
1,070.01
780.93
289.08
146,709.72
115
1,070.01
779.40
290.61
146,419.10
116
1,070.01
777.85
292.16
146,126.94
117
1,070.01
776.30
293.71
145,833.23
118
1,070.01
774.74
295.27
145,537.96
119
1,070.01
773.17
296.84
145,241.12
120
1,070.01
771.59
298.42
144,942.71
121
1,070.01
770.01
300.00
144,642.70
122
1,070.01
768.41
301.60
144,341.11
123
1,070.01
766.81
303.20
144,037.91
124
1,070.01
765.20
304.81
143,733.10
125
1,070.01
763.58
306.43
143,426.67
126
1,070.01
761.95
308.06
143,118.62
127
1,070.01
760.32
309.69
142,808.93
128
1,070.01
758.67
311.34
142,497.59
129
1,070.01
757.02
312.99
142,184.60
130
1,070.01
755.36
314.65
141,869.94
131
1,070.01
753.68
316.33
141,553.62
132
1,070.01
752.00
318.01
141,235.61
133
1,070.01
750.31
319.70
140,915.91
134
1,070.01
748.62
321.39
140,594.52
135
1,070.01
746.91
323.10
140,271.42
136
1,070.01
745.19
324.82
139,946.60
137
1,070.01
743.47
326.54
139,620.06
138
1,070.01
741.73
328.28
139,291.78
139
1,070.01
739.99
330.02
138,961.76
140
1,070.01
738.23
331.78
138,629.98
141
1,070.01
736.47
333.54
138,296.44
142
1,070.01
734.70
335.31
137,961.13
143
1,070.01
732.92
337.09
137,624.04
144
1,070.01
731.13
338.88
137,285.16
145
1,070.01
729.33
340.68
136,944.48
146
1,070.01
727.52
342.49
136,601.98
147
1,070.01
725.70
344.31
136,257.67
148
1,070.01
723.87
346.14
135,911.53
149
1,070.01
722.03
347.98
135,563.55
150
1,070.01
720.18
349.83
135,213.72
151
1,070.01
718.32
351.69
134,862.03
152
1,070.01
716.45
353.56
134,508.48
153
1,070.01
714.58
355.43
134,153.05
154
1,070.01
712.69
357.32
133,795.72
155
1,070.01
710.79
359.22
133,436.50
156
1,070.01
708.88
361.13
133,075.37
157
1,070.01
706.96
363.05
132,712.33
158
1,070.01
705.03
364.98
132,347.35
159
1,070.01
703.10
366.91
131,980.44
160
1,070.01
701.15
368.86
131,611.57
161
1,070.01
699.19
370.82
131,240.75
162
1,070.01
697.22
372.79
130,867.96
163
1,070.01
695.24
374.77
130,493.18
164
1,070.01
693.25
376.76
130,116.42
165
1,070.01
691.24
378.77
129,737.65
166
1,070.01
689.23
380.78
129,356.87
167
1,070.01
687.21
382.80
128,974.07
168
1,070.01
685.17
384.84
128,589.24
169
1,070.01
683.13
386.88
128,202.36
170
1,070.01
681.08
388.93
127,813.42
171
1,070.01
679.01
391.00
127,422.42
172
1,070.01
676.93
393.08
127,029.34
173
1,070.01
674.84
395.17
126,634.17
174
1,070.01
672.74
397.27
126,236.91
175
1,070.01
670.63
399.38
125,837.53
176
1,070.01
668.51
401.50
125,436.03
177
1,070.01
666.38
403.63
125,032.40
178
1,070.01
664.23
405.78
124,626.63
179
1,070.01
662.08
407.93
124,218.70
180
1,070.01
659.91
410.10
123,808.60
181
1,070.01
657.73
412.28
123,396.32
182
1,070.01
655.54
414.47
122,981.85
183
1,070.01
653.34
416.67
122,565.19
184
1,070.01
651.13
418.88
122,146.30
185
1,070.01
648.90
421.11
121,725.20
186
1,070.01
646.67
423.34
121,301.85
187
1,070.01
644.42
425.59
120,876.26
188
1,070.01
642.16
427.85
120,448.40
189
1,070.01
639.88
430.13
120,018.27
190
1,070.01
637.60
432.41
119,585.86
191
1,070.01
635.30
434.71
119,151.15
192
1,070.01
632.99
437.02
118,714.13
193
1,070.01
630.67
439.34
118,274.79
194
1,070.01
628.33
441.68
117,833.11
195
1,070.01
625.99
444.02
117,389.09
196
1,070.01
623.63
446.38
116,942.71
197
1,070.01
621.26
448.75
116,493.96
198
1,070.01
618.87
451.14
116,042.83
199
1,070.01
616.48
453.53
115,589.29
200
1,070.01
614.07
455.94
115,133.35
201
1,070.01
611.65
458.36
114,674.99
202
1,070.01
609.21
460.80
114,214.19
203
1,070.01
606.76
463.25
113,750.94
204
1,070.01
604.30
465.71
113,285.23
205
1,070.01
601.83
468.18
112,817.05
206
1,070.01
599.34
470.67
112,346.38
207
1,070.01
596.84
473.17
111,873.21
208
1,070.01
594.33
475.68
111,397.53
209
1,070.01
591.80
478.21
110,919.32
210
1,070.01
589.26
480.75
110,438.57
211
1,070.01
586.70
483.31
109,955.26
212
1,070.01
584.14
485.87
109,469.39
213
1,070.01
581.56
488.45
108,980.93
214
1,070.01
578.96
491.05
108,489.89
215
1,070.01
576.35
493.66
107,996.23
216
1,070.01
573.73
496.28
107,499.95
217
1,070.01
571.09
498.92
107,001.03
218
1,070.01
568.44
501.57
106,499.46
219
1,070.01
565.78
504.23
105,995.23
220
1,070.01
563.10
506.91
105,488.32
221
1,070.01
560.41
509.60
104,978.72
222
1,070.01
557.70
512.31
104,466.41
223
1,070.01
554.98
515.03
103,951.38
224
1,070.01
552.24
517.77
103,433.61
225
1,070.01
549.49
520.52
102,913.09
226
1,070.01
546.73
523.28
102,389.80
227
1,070.01
543.95
526.06
101,863.74
228
1,070.01
541.15
528.86
101,334.88
229
1,070.01
538.34
531.67
100,803.21
230
1,070.01
535.52
534.49
100,268.72
231
1,070.01
532.68
537.33
99,731.39
232
1,070.01
529.82
540.19
99,191.20
233
1,070.01
526.95
543.06
98,648.14
234
1,070.01
524.07
545.94
98,102.20
235
1,070.01
521.17
548.84
97,553.36
236
1,070.01
518.25
551.76
97,001.60
237
1,070.01
515.32
554.69
96,446.91
238
1,070.01
512.37
557.64
95,889.28
239
1,070.01
509.41
560.60
95,328.68
240
1,070.01
506.43
563.58
94,765.10
241
1,070.01
503.44
566.57
94,198.53
242
1,070.01
500.43
569.58
93,628.95
243
1,070.01
497.40
572.61
93,056.35
244
1,070.01
494.36
575.65
92,480.70
245
1,070.01
491.30
578.71
91,901.99
246
1,070.01
488.23
581.78
91,320.21
247
1,070.01
485.14
584.87
90,735.34
248
1,070.01
482.03
587.98
90,147.36
249
1,070.01
478.91
591.10
89,556.26
250
1,070.01
475.77
594.24
88,962.02
251
1,070.01
472.61
597.40
88,364.62
252
1,070.01
469.44
600.57
87,764.04
253
1,070.01
466.25
603.76
87,160.28
254
1,070.01
463.04
606.97
86,553.31
255
1,070.01
459.81
610.20
85,943.11
256
1,070.01
456.57
613.44
85,329.68
257
1,070.01
453.31
616.70
84,712.98
258
1,070.01
450.04
619.97
84,093.01
259
1,070.01
446.74
623.27
83,469.74
260
1,070.01
443.43
626.58
82,843.17
261
1,070.01
440.10
629.91
82,213.26
262
1,070.01
436.76
633.25
81,580.01
263
1,070.01
433.39
636.62
80,943.39
264
1,070.01
430.01
640.00
80,303.39
265
1,070.01
426.61
643.40
79,660.00
266
1,070.01
423.19
646.82
79,013.18
267
1,070.01
419.76
650.25
78,362.93
268
1,070.01
416.30
653.71
77,709.22
269
1,070.01
412.83
657.18
77,052.04
270
1,070.01
409.34
660.67
76,391.37
271
1,070.01
405.83
664.18
75,727.19
272
1,070.01
402.30
667.71
75,059.48
273
1,070.01
398.75
671.26
74,388.22
274
1,070.01
395.19
674.82
73,713.40
275
1,070.01
391.60
678.41
73,034.99
276
1,070.01
388.00
682.01
72,352.98
277
1,070.01
384.38
685.63
71,667.35
278
1,070.01
380.73
689.28
70,978.07
279
1,070.01
377.07
692.94
70,285.13
280
1,070.01
373.39
696.62
69,588.51
281
1,070.01
369.69
700.32
68,888.19
282
1,070.01
365.97
704.04
68,184.15
283
1,070.01
362.23
707.78
67,476.36
284
1,070.01
358.47
711.54
66,764.82
285
1,070.01
354.69
715.32
66,049.50
286
1,070.01
350.89
719.12
65,330.38
287
1,070.01
347.07
722.94
64,607.44
288
1,070.01
343.23
726.78
63,880.65
289
1,070.01
339.37
730.64
63,150.01
290
1,070.01
335.48
734.53
62,415.48
291
1,070.01
331.58
738.43
61,677.06
292
1,070.01
327.66
742.35
60,934.71
293
1,070.01
323.72
746.29
60,188.41
294
1,070.01
319.75
750.26
59,438.15
295
1,070.01
315.77
754.24
58,683.91
296
1,070.01
311.76
758.25
57,925.66
297
1,070.01
307.73
762.28
57,163.38
298
1,070.01
303.68
766.33
56,397.05
299
1,070.01
299.61
770.40
55,626.65
300
1,070.01
295.52
774.49
54,852.15
301
1,070.01
291.40
778.61
54,073.54
302
1,070.01
287.27
782.74
53,290.80
303
1,070.01
283.11
786.90
52,503.90
304
1,070.01
278.93
791.08
51,712.81
305
1,070.01
274.72
795.29
50,917.53
306
1,070.01
270.50
799.51
50,118.02
307
1,070.01
266.25
803.76
49,314.26
308
1,070.01
261.98
808.03
48,506.23
309
1,070.01
257.69
812.32
47,693.91
310
1,070.01
253.37
816.64
46,877.28
311
1,070.01
249.04
820.97
46,056.30
312
1,070.01
244.67
825.34
45,230.96
313
1,070.01
240.29
829.72
44,401.24
314
1,070.01
235.88
834.13
43,567.12
315
1,070.01
231.45
838.56
42,728.56
316
1,070.01
227.00
843.01
41,885.54
317
1,070.01
222.52
847.49
41,038.05
318
1,070.01
218.01
852.00
40,186.05
319
1,070.01
213.49
856.52
39,329.53
320
1,070.01
208.94
861.07
38,468.46
321
1,070.01
204.36
865.65
37,602.81
322
1,070.01
199.76
870.25
36,732.57
323
1,070.01
195.14
874.87
35,857.70
324
1,070.01
190.49
879.52
34,978.18
325
1,070.01
185.82
884.19
34,094.00
326
1,070.01
181.12
888.89
33,205.11
327
1,070.01
176.40
893.61
32,311.50
328
1,070.01
171.65
898.36
31,413.15
329
1,070.01
166.88
903.13
30,510.02
330
1,070.01
162.08
907.93
29,602.09
331
1,070.01
157.26
912.75
28,689.35
332
1,070.01
152.41
917.60
27,771.75
333
1,070.01
147.54
922.47
26,849.27
334
1,070.01
142.64
927.37
25,921.90
335
1,070.01
137.71
932.30
24,989.60
336
1,070.01
132.76
937.25
24,052.35
337
1,070.01
127.78
942.23
23,110.12
338
1,070.01
122.77
947.24
22,162.88
339
1,070.01
117.74
952.27
21,210.61
340
1,070.01
112.68
957.33
20,253.28
341
1,070.01
107.60
962.41
19,290.87
342
1,070.01
102.48
967.53
18,323.34
343
1,070.01
97.34
972.67
17,350.67
344
1,070.01
92.18
977.83
16,372.84
345
1,070.01
86.98
983.03
15,389.81
346
1,070.01
81.76
988.25
14,401.56
347
1,070.01
76.51
993.50
13,408.06
348
1,070.01
71.23
998.78
12,409.28
349
1,070.01
65.92
1,004.09
11,405.19
350
1,070.01
60.59
1,009.42
10,395.77
351
1,070.01
55.23
1,014.78
9,380.99
352
1,070.01
49.84
1,020.17
8,360.81
353
1,070.01
44.42
1,025.59
7,335.22
354
1,070.01
38.97
1,031.04
6,304.18
355
1,070.01
33.49
1,036.52
5,267.66
356
1,070.01
27.98
1,042.03
4,225.63
357
1,070.01
22.45
1,047.56
3,178.07
358
1,070.01
16.88
1,053.13
2,124.95
359
1,070.01
11.29
1,058.72
1,066.23
360
1,071.89
5.66
1,066.23
0.00
Totals
385,205.48
213,693.48
171,512.00

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