Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,311.12  
 

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
1,311.12
1,203.91
107.21
172,392.79
2
1,311.12
1,203.16
107.96
172,284.82
3
1,311.12
1,202.40
108.72
172,176.11
4
1,311.12
1,201.65
109.47
172,066.63
5
1,311.12
1,200.88
110.24
171,956.40
6
1,311.12
1,200.11
111.01
171,845.39
7
1,311.12
1,199.34
111.78
171,733.61
8
1,311.12
1,198.56
112.56
171,621.04
9
1,311.12
1,197.77
113.35
171,507.70
10
1,311.12
1,196.98
114.14
171,393.56
11
1,311.12
1,196.18
114.94
171,278.62
12
1,311.12
1,195.38
115.74
171,162.88
13
1,311.12
1,194.57
116.55
171,046.34
14
1,311.12
1,193.76
117.36
170,928.98
15
1,311.12
1,192.94
118.18
170,810.80
16
1,311.12
1,192.12
119.00
170,691.80
17
1,311.12
1,191.29
119.83
170,571.96
18
1,311.12
1,190.45
120.67
170,451.29
19
1,311.12
1,189.61
121.51
170,329.78
20
1,311.12
1,188.76
122.36
170,207.42
21
1,311.12
1,187.91
123.21
170,084.21
22
1,311.12
1,187.05
124.07
169,960.13
23
1,311.12
1,186.18
124.94
169,835.19
24
1,311.12
1,185.31
125.81
169,709.38
25
1,311.12
1,184.43
126.69
169,582.69
26
1,311.12
1,183.55
127.57
169,455.12
27
1,311.12
1,182.66
128.46
169,326.65
28
1,311.12
1,181.76
129.36
169,197.29
29
1,311.12
1,180.86
130.26
169,067.03
30
1,311.12
1,179.95
131.17
168,935.85
31
1,311.12
1,179.03
132.09
168,803.77
32
1,311.12
1,178.11
133.01
168,670.76
33
1,311.12
1,177.18
133.94
168,536.82
34
1,311.12
1,176.25
134.87
168,401.94
35
1,311.12
1,175.31
135.81
168,266.13
36
1,311.12
1,174.36
136.76
168,129.37
37
1,311.12
1,173.40
137.72
167,991.65
38
1,311.12
1,172.44
138.68
167,852.97
39
1,311.12
1,171.47
139.65
167,713.32
40
1,311.12
1,170.50
140.62
167,572.70
41
1,311.12
1,169.52
141.60
167,431.10
42
1,311.12
1,168.53
142.59
167,288.51
43
1,311.12
1,167.53
143.59
167,144.93
44
1,311.12
1,166.53
144.59
167,000.34
45
1,311.12
1,165.52
145.60
166,854.74
46
1,311.12
1,164.51
146.61
166,708.13
47
1,311.12
1,163.48
147.64
166,560.49
48
1,311.12
1,162.45
148.67
166,411.83
49
1,311.12
1,161.42
149.70
166,262.12
50
1,311.12
1,160.37
150.75
166,111.37
51
1,311.12
1,159.32
151.80
165,959.57
52
1,311.12
1,158.26
152.86
165,806.71
53
1,311.12
1,157.19
153.93
165,652.78
54
1,311.12
1,156.12
155.00
165,497.78
55
1,311.12
1,155.04
156.08
165,341.70
56
1,311.12
1,153.95
157.17
165,184.53
57
1,311.12
1,152.85
158.27
165,026.26
58
1,311.12
1,151.75
159.37
164,866.88
59
1,311.12
1,150.63
160.49
164,706.40
60
1,311.12
1,149.51
161.61
164,544.79
61
1,311.12
1,148.39
162.73
164,382.05
62
1,311.12
1,147.25
163.87
164,218.18
63
1,311.12
1,146.11
165.01
164,053.17
64
1,311.12
1,144.95
166.17
163,887.00
65
1,311.12
1,143.79
167.33
163,719.68
66
1,311.12
1,142.63
168.49
163,551.19
67
1,311.12
1,141.45
169.67
163,381.52
68
1,311.12
1,140.27
170.85
163,210.66
69
1,311.12
1,139.07
172.05
163,038.62
70
1,311.12
1,137.87
173.25
162,865.37
71
1,311.12
1,136.66
174.46
162,690.92
72
1,311.12
1,135.45
175.67
162,515.24
73
1,311.12
1,134.22
176.90
162,338.34
74
1,311.12
1,132.99
178.13
162,160.21
75
1,311.12
1,131.74
179.38
161,980.83
76
1,311.12
1,130.49
180.63
161,800.21
77
1,311.12
1,129.23
181.89
161,618.32
78
1,311.12
1,127.96
183.16
161,435.16
79
1,311.12
1,126.68
184.44
161,250.72
80
1,311.12
1,125.40
185.72
161,065.00
81
1,311.12
1,124.10
187.02
160,877.98
82
1,311.12
1,122.79
188.33
160,689.65
83
1,311.12
1,121.48
189.64
160,500.01
84
1,311.12
1,120.16
190.96
160,309.05
85
1,311.12
1,118.82
192.30
160,116.75
86
1,311.12
1,117.48
193.64
159,923.11
87
1,311.12
1,116.13
194.99
159,728.12
88
1,311.12
1,114.77
196.35
159,531.77
89
1,311.12
1,113.40
197.72
159,334.05
90
1,311.12
1,112.02
199.10
159,134.95
91
1,311.12
1,110.63
200.49
158,934.46
92
1,311.12
1,109.23
201.89
158,732.57
93
1,311.12
1,107.82
203.30
158,529.27
94
1,311.12
1,106.40
204.72
158,324.55
95
1,311.12
1,104.97
206.15
158,118.40
96
1,311.12
1,103.53
207.59
157,910.82
97
1,311.12
1,102.09
209.03
157,701.78
98
1,311.12
1,100.63
210.49
157,491.29
99
1,311.12
1,099.16
211.96
157,279.33
100
1,311.12
1,097.68
213.44
157,065.89
101
1,311.12
1,096.19
214.93
156,850.96
102
1,311.12
1,094.69
216.43
156,634.53
103
1,311.12
1,093.18
217.94
156,416.58
104
1,311.12
1,091.66
219.46
156,197.12
105
1,311.12
1,090.13
220.99
155,976.13
106
1,311.12
1,088.58
222.54
155,753.59
107
1,311.12
1,087.03
224.09
155,529.50
108
1,311.12
1,085.47
225.65
155,303.85
109
1,311.12
1,083.89
227.23
155,076.62
110
1,311.12
1,082.31
228.81
154,847.80
111
1,311.12
1,080.71
230.41
154,617.39
112
1,311.12
1,079.10
232.02
154,385.37
113
1,311.12
1,077.48
233.64
154,151.73
114
1,311.12
1,075.85
235.27
153,916.47
115
1,311.12
1,074.21
236.91
153,679.55
116
1,311.12
1,072.56
238.56
153,440.99
117
1,311.12
1,070.89
240.23
153,200.76
118
1,311.12
1,069.21
241.91
152,958.85
119
1,311.12
1,067.53
243.59
152,715.26
120
1,311.12
1,065.83
245.29
152,469.96
121
1,311.12
1,064.11
247.01
152,222.96
122
1,311.12
1,062.39
248.73
151,974.23
123
1,311.12
1,060.65
250.47
151,723.76
124
1,311.12
1,058.91
252.21
151,471.55
125
1,311.12
1,057.15
253.97
151,217.57
126
1,311.12
1,055.37
255.75
150,961.82
127
1,311.12
1,053.59
257.53
150,704.29
128
1,311.12
1,051.79
259.33
150,444.96
129
1,311.12
1,049.98
261.14
150,183.82
130
1,311.12
1,048.16
262.96
149,920.86
131
1,311.12
1,046.32
264.80
149,656.06
132
1,311.12
1,044.47
266.65
149,389.42
133
1,311.12
1,042.61
268.51
149,120.91
134
1,311.12
1,040.74
270.38
148,850.53
135
1,311.12
1,038.85
272.27
148,578.26
136
1,311.12
1,036.95
274.17
148,304.10
137
1,311.12
1,035.04
276.08
148,028.01
138
1,311.12
1,033.11
278.01
147,750.01
139
1,311.12
1,031.17
279.95
147,470.06
140
1,311.12
1,029.22
281.90
147,188.16
141
1,311.12
1,027.25
283.87
146,904.29
142
1,311.12
1,025.27
285.85
146,618.44
143
1,311.12
1,023.27
287.85
146,330.59
144
1,311.12
1,021.27
289.85
146,040.74
145
1,311.12
1,019.24
291.88
145,748.86
146
1,311.12
1,017.21
293.91
145,454.95
147
1,311.12
1,015.15
295.97
145,158.98
148
1,311.12
1,013.09
298.03
144,860.95
149
1,311.12
1,011.01
300.11
144,560.84
150
1,311.12
1,008.91
302.21
144,258.63
151
1,311.12
1,006.81
304.31
143,954.32
152
1,311.12
1,004.68
306.44
143,647.88
153
1,311.12
1,002.54
308.58
143,339.30
154
1,311.12
1,000.39
310.73
143,028.57
155
1,311.12
998.22
312.90
142,715.67
156
1,311.12
996.04
315.08
142,400.59
157
1,311.12
993.84
317.28
142,083.30
158
1,311.12
991.62
319.50
141,763.81
159
1,311.12
989.39
321.73
141,442.08
160
1,311.12
987.15
323.97
141,118.11
161
1,311.12
984.89
326.23
140,791.87
162
1,311.12
982.61
328.51
140,463.36
163
1,311.12
980.32
330.80
140,132.56
164
1,311.12
978.01
333.11
139,799.45
165
1,311.12
975.68
335.44
139,464.01
166
1,311.12
973.34
337.78
139,126.24
167
1,311.12
970.99
340.13
138,786.10
168
1,311.12
968.61
342.51
138,443.59
169
1,311.12
966.22
344.90
138,098.69
170
1,311.12
963.81
347.31
137,751.39
171
1,311.12
961.39
349.73
137,401.66
172
1,311.12
958.95
352.17
137,049.49
173
1,311.12
956.49
354.63
136,694.86
174
1,311.12
954.02
357.10
136,337.75
175
1,311.12
951.52
359.60
135,978.16
176
1,311.12
949.01
362.11
135,616.05
177
1,311.12
946.49
364.63
135,251.42
178
1,311.12
943.94
367.18
134,884.24
179
1,311.12
941.38
369.74
134,514.50
180
1,311.12
938.80
372.32
134,142.18
181
1,311.12
936.20
374.92
133,767.26
182
1,311.12
933.58
377.54
133,389.72
183
1,311.12
930.95
380.17
133,009.55
184
1,311.12
928.30
382.82
132,626.73
185
1,311.12
925.62
385.50
132,241.23
186
1,311.12
922.93
388.19
131,853.05
187
1,311.12
920.22
390.90
131,462.15
188
1,311.12
917.50
393.62
131,068.53
189
1,311.12
914.75
396.37
130,672.16
190
1,311.12
911.98
399.14
130,273.02
191
1,311.12
909.20
401.92
129,871.10
192
1,311.12
906.39
404.73
129,466.37
193
1,311.12
903.57
407.55
129,058.82
194
1,311.12
900.72
410.40
128,648.42
195
1,311.12
897.86
413.26
128,235.16
196
1,311.12
894.97
416.15
127,819.01
197
1,311.12
892.07
419.05
127,399.96
198
1,311.12
889.15
421.97
126,977.99
199
1,311.12
886.20
424.92
126,553.07
200
1,311.12
883.23
427.89
126,125.18
201
1,311.12
880.25
430.87
125,694.31
202
1,311.12
877.24
433.88
125,260.43
203
1,311.12
874.21
436.91
124,823.53
204
1,311.12
871.16
439.96
124,383.57
205
1,311.12
868.09
443.03
123,940.54
206
1,311.12
865.00
446.12
123,494.43
207
1,311.12
861.89
449.23
123,045.19
208
1,311.12
858.75
452.37
122,592.83
209
1,311.12
855.60
455.52
122,137.30
210
1,311.12
852.42
458.70
121,678.60
211
1,311.12
849.22
461.90
121,216.69
212
1,311.12
845.99
465.13
120,751.57
213
1,311.12
842.75
468.37
120,283.19
214
1,311.12
839.48
471.64
119,811.55
215
1,311.12
836.18
474.94
119,336.61
216
1,311.12
832.87
478.25
118,858.36
217
1,311.12
829.53
481.59
118,376.77
218
1,311.12
826.17
484.95
117,891.83
219
1,311.12
822.79
488.33
117,403.49
220
1,311.12
819.38
491.74
116,911.75
221
1,311.12
815.95
495.17
116,416.58
222
1,311.12
812.49
498.63
115,917.95
223
1,311.12
809.01
502.11
115,415.84
224
1,311.12
805.51
505.61
114,910.23
225
1,311.12
801.98
509.14
114,401.08
226
1,311.12
798.42
512.70
113,888.39
227
1,311.12
794.85
516.27
113,372.11
228
1,311.12
791.24
519.88
112,852.24
229
1,311.12
787.61
523.51
112,328.73
230
1,311.12
783.96
527.16
111,801.57
231
1,311.12
780.28
530.84
111,270.73
232
1,311.12
776.58
534.54
110,736.19
233
1,311.12
772.85
538.27
110,197.92
234
1,311.12
769.09
542.03
109,655.89
235
1,311.12
765.31
545.81
109,110.07
236
1,311.12
761.50
549.62
108,560.45
237
1,311.12
757.66
553.46
108,006.99
238
1,311.12
753.80
557.32
107,449.67
239
1,311.12
749.91
561.21
106,888.46
240
1,311.12
745.99
565.13
106,323.33
241
1,311.12
742.05
569.07
105,754.26
242
1,311.12
738.08
573.04
105,181.22
243
1,311.12
734.08
577.04
104,604.17
244
1,311.12
730.05
581.07
104,023.10
245
1,311.12
725.99
585.13
103,437.98
246
1,311.12
721.91
589.21
102,848.77
247
1,311.12
717.80
593.32
102,255.45
248
1,311.12
713.66
597.46
101,657.99
249
1,311.12
709.49
601.63
101,056.35
250
1,311.12
705.29
605.83
100,450.52
251
1,311.12
701.06
610.06
99,840.46
252
1,311.12
696.80
614.32
99,226.15
253
1,311.12
692.52
618.60
98,607.54
254
1,311.12
688.20
622.92
97,984.62
255
1,311.12
683.85
627.27
97,357.35
256
1,311.12
679.47
631.65
96,725.71
257
1,311.12
675.06
636.06
96,089.65
258
1,311.12
670.63
640.49
95,449.16
259
1,311.12
666.16
644.96
94,804.19
260
1,311.12
661.65
649.47
94,154.73
261
1,311.12
657.12
654.00
93,500.73
262
1,311.12
652.56
658.56
92,842.17
263
1,311.12
647.96
663.16
92,179.01
264
1,311.12
643.33
667.79
91,511.22
265
1,311.12
638.67
672.45
90,838.77
266
1,311.12
633.98
677.14
90,161.63
267
1,311.12
629.25
681.87
89,479.76
268
1,311.12
624.49
686.63
88,793.14
269
1,311.12
619.70
691.42
88,101.72
270
1,311.12
614.88
696.24
87,405.48
271
1,311.12
610.02
701.10
86,704.37
272
1,311.12
605.12
706.00
85,998.38
273
1,311.12
600.20
710.92
85,287.45
274
1,311.12
595.24
715.88
84,571.57
275
1,311.12
590.24
720.88
83,850.69
276
1,311.12
585.21
725.91
83,124.78
277
1,311.12
580.14
730.98
82,393.80
278
1,311.12
575.04
736.08
81,657.72
279
1,311.12
569.90
741.22
80,916.50
280
1,311.12
564.73
746.39
80,170.11
281
1,311.12
559.52
751.60
79,418.51
282
1,311.12
554.28
756.84
78,661.67
283
1,311.12
548.99
762.13
77,899.54
284
1,311.12
543.67
767.45
77,132.09
285
1,311.12
538.32
772.80
76,359.29
286
1,311.12
532.92
778.20
75,581.10
287
1,311.12
527.49
783.63
74,797.47
288
1,311.12
522.02
789.10
74,008.37
289
1,311.12
516.52
794.60
73,213.77
290
1,311.12
510.97
800.15
72,413.62
291
1,311.12
505.39
805.73
71,607.89
292
1,311.12
499.76
811.36
70,796.53
293
1,311.12
494.10
817.02
69,979.51
294
1,311.12
488.40
822.72
69,156.79
295
1,311.12
482.66
828.46
68,328.33
296
1,311.12
476.87
834.25
67,494.08
297
1,311.12
471.05
840.07
66,654.01
298
1,311.12
465.19
845.93
65,808.08
299
1,311.12
459.29
851.83
64,956.25
300
1,311.12
453.34
857.78
64,098.47
301
1,311.12
447.35
863.77
63,234.70
302
1,311.12
441.33
869.79
62,364.91
303
1,311.12
435.26
875.86
61,489.04
304
1,311.12
429.14
881.98
60,607.07
305
1,311.12
422.99
888.13
59,718.93
306
1,311.12
416.79
894.33
58,824.60
307
1,311.12
410.55
900.57
57,924.03
308
1,311.12
404.26
906.86
57,017.17
309
1,311.12
397.93
913.19
56,103.98
310
1,311.12
391.56
919.56
55,184.42
311
1,311.12
385.14
925.98
54,258.44
312
1,311.12
378.68
932.44
53,326.00
313
1,311.12
372.17
938.95
52,387.05
314
1,311.12
365.62
945.50
51,441.55
315
1,311.12
359.02
952.10
50,489.45
316
1,311.12
352.37
958.75
49,530.70
317
1,311.12
345.68
965.44
48,565.27
318
1,311.12
338.95
972.17
47,593.09
319
1,311.12
332.16
978.96
46,614.13
320
1,311.12
325.33
985.79
45,628.34
321
1,311.12
318.45
992.67
44,635.67
322
1,311.12
311.52
999.60
43,636.07
323
1,311.12
304.54
1,006.58
42,629.49
324
1,311.12
297.52
1,013.60
41,615.89
325
1,311.12
290.44
1,020.68
40,595.21
326
1,311.12
283.32
1,027.80
39,567.41
327
1,311.12
276.15
1,034.97
38,532.44
328
1,311.12
268.92
1,042.20
37,490.25
329
1,311.12
261.65
1,049.47
36,440.78
330
1,311.12
254.33
1,056.79
35,383.98
331
1,311.12
246.95
1,064.17
34,319.81
332
1,311.12
239.52
1,071.60
33,248.22
333
1,311.12
232.04
1,079.08
32,169.14
334
1,311.12
224.51
1,086.61
31,082.54
335
1,311.12
216.93
1,094.19
29,988.35
336
1,311.12
209.29
1,101.83
28,886.52
337
1,311.12
201.60
1,109.52
27,777.00
338
1,311.12
193.86
1,117.26
26,659.74
339
1,311.12
186.06
1,125.06
25,534.69
340
1,311.12
178.21
1,132.91
24,401.78
341
1,311.12
170.30
1,140.82
23,260.96
342
1,311.12
162.34
1,148.78
22,112.18
343
1,311.12
154.32
1,156.80
20,955.39
344
1,311.12
146.25
1,164.87
19,790.52
345
1,311.12
138.12
1,173.00
18,617.52
346
1,311.12
129.93
1,181.19
17,436.34
347
1,311.12
121.69
1,189.43
16,246.91
348
1,311.12
113.39
1,197.73
15,049.18
349
1,311.12
105.03
1,206.09
13,843.09
350
1,311.12
96.61
1,214.51
12,628.58
351
1,311.12
88.14
1,222.98
11,405.60
352
1,311.12
79.60
1,231.52
10,174.08
353
1,311.12
71.01
1,240.11
8,933.97
354
1,311.12
62.35
1,248.77
7,685.20
355
1,311.12
53.64
1,257.48
6,427.71
356
1,311.12
44.86
1,266.26
5,161.45
357
1,311.12
36.02
1,275.10
3,886.36
358
1,311.12
27.12
1,284.00
2,602.36
359
1,311.12
18.16
1,292.96
1,309.40
360
1,318.54
9.14
1,309.40
0.00
Totals
472,010.62
299,510.62
172,500.00

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