Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,181.05  
 

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
1,181.05
1,045.99
135.06
172,994.94
2
1,181.05
1,045.18
135.87
172,859.07
3
1,181.05
1,044.36
136.69
172,722.38
4
1,181.05
1,043.53
137.52
172,584.86
5
1,181.05
1,042.70
138.35
172,446.51
6
1,181.05
1,041.86
139.19
172,307.32
7
1,181.05
1,041.02
140.03
172,167.30
8
1,181.05
1,040.18
140.87
172,026.42
9
1,181.05
1,039.33
141.72
171,884.70
10
1,181.05
1,038.47
142.58
171,742.12
11
1,181.05
1,037.61
143.44
171,598.68
12
1,181.05
1,036.74
144.31
171,454.37
13
1,181.05
1,035.87
145.18
171,309.19
14
1,181.05
1,034.99
146.06
171,163.14
15
1,181.05
1,034.11
146.94
171,016.20
16
1,181.05
1,033.22
147.83
170,868.37
17
1,181.05
1,032.33
148.72
170,719.65
18
1,181.05
1,031.43
149.62
170,570.03
19
1,181.05
1,030.53
150.52
170,419.51
20
1,181.05
1,029.62
151.43
170,268.07
21
1,181.05
1,028.70
152.35
170,115.73
22
1,181.05
1,027.78
153.27
169,962.46
23
1,181.05
1,026.86
154.19
169,808.27
24
1,181.05
1,025.92
155.13
169,653.14
25
1,181.05
1,024.99
156.06
169,497.08
26
1,181.05
1,024.04
157.01
169,340.07
27
1,181.05
1,023.10
157.95
169,182.12
28
1,181.05
1,022.14
158.91
169,023.21
29
1,181.05
1,021.18
159.87
168,863.34
30
1,181.05
1,020.22
160.83
168,702.51
31
1,181.05
1,019.24
161.81
168,540.70
32
1,181.05
1,018.27
162.78
168,377.92
33
1,181.05
1,017.28
163.77
168,214.15
34
1,181.05
1,016.29
164.76
168,049.40
35
1,181.05
1,015.30
165.75
167,883.65
36
1,181.05
1,014.30
166.75
167,716.89
37
1,181.05
1,013.29
167.76
167,549.13
38
1,181.05
1,012.28
168.77
167,380.36
39
1,181.05
1,011.26
169.79
167,210.57
40
1,181.05
1,010.23
170.82
167,039.75
41
1,181.05
1,009.20
171.85
166,867.89
42
1,181.05
1,008.16
172.89
166,695.01
43
1,181.05
1,007.12
173.93
166,521.07
44
1,181.05
1,006.06
174.99
166,346.09
45
1,181.05
1,005.01
176.04
166,170.04
46
1,181.05
1,003.94
177.11
165,992.94
47
1,181.05
1,002.87
178.18
165,814.76
48
1,181.05
1,001.80
179.25
165,635.51
49
1,181.05
1,000.71
180.34
165,455.17
50
1,181.05
999.63
181.42
165,273.75
51
1,181.05
998.53
182.52
165,091.23
52
1,181.05
997.43
183.62
164,907.60
53
1,181.05
996.32
184.73
164,722.87
54
1,181.05
995.20
185.85
164,537.02
55
1,181.05
994.08
186.97
164,350.05
56
1,181.05
992.95
188.10
164,161.95
57
1,181.05
991.81
189.24
163,972.71
58
1,181.05
990.67
190.38
163,782.33
59
1,181.05
989.52
191.53
163,590.80
60
1,181.05
988.36
192.69
163,398.11
61
1,181.05
987.20
193.85
163,204.25
62
1,181.05
986.03
195.02
163,009.23
63
1,181.05
984.85
196.20
162,813.03
64
1,181.05
983.66
197.39
162,615.64
65
1,181.05
982.47
198.58
162,417.06
66
1,181.05
981.27
199.78
162,217.28
67
1,181.05
980.06
200.99
162,016.29
68
1,181.05
978.85
202.20
161,814.09
69
1,181.05
977.63
203.42
161,610.67
70
1,181.05
976.40
204.65
161,406.01
71
1,181.05
975.16
205.89
161,200.12
72
1,181.05
973.92
207.13
160,992.99
73
1,181.05
972.67
208.38
160,784.61
74
1,181.05
971.41
209.64
160,574.96
75
1,181.05
970.14
210.91
160,364.06
76
1,181.05
968.87
212.18
160,151.87
77
1,181.05
967.58
213.47
159,938.41
78
1,181.05
966.29
214.76
159,723.65
79
1,181.05
965.00
216.05
159,507.60
80
1,181.05
963.69
217.36
159,290.24
81
1,181.05
962.38
218.67
159,071.57
82
1,181.05
961.06
219.99
158,851.58
83
1,181.05
959.73
221.32
158,630.25
84
1,181.05
958.39
222.66
158,407.59
85
1,181.05
957.05
224.00
158,183.59
86
1,181.05
955.69
225.36
157,958.23
87
1,181.05
954.33
226.72
157,731.51
88
1,181.05
952.96
228.09
157,503.43
89
1,181.05
951.58
229.47
157,273.96
90
1,181.05
950.20
230.85
157,043.11
91
1,181.05
948.80
232.25
156,810.86
92
1,181.05
947.40
233.65
156,577.21
93
1,181.05
945.99
235.06
156,342.14
94
1,181.05
944.57
236.48
156,105.66
95
1,181.05
943.14
237.91
155,867.75
96
1,181.05
941.70
239.35
155,628.40
97
1,181.05
940.25
240.80
155,387.60
98
1,181.05
938.80
242.25
155,145.35
99
1,181.05
937.34
243.71
154,901.64
100
1,181.05
935.86
245.19
154,656.46
101
1,181.05
934.38
246.67
154,409.79
102
1,181.05
932.89
248.16
154,161.63
103
1,181.05
931.39
249.66
153,911.97
104
1,181.05
929.88
251.17
153,660.81
105
1,181.05
928.37
252.68
153,408.13
106
1,181.05
926.84
254.21
153,153.92
107
1,181.05
925.30
255.75
152,898.17
108
1,181.05
923.76
257.29
152,640.88
109
1,181.05
922.21
258.84
152,382.04
110
1,181.05
920.64
260.41
152,121.63
111
1,181.05
919.07
261.98
151,859.65
112
1,181.05
917.49
263.56
151,596.08
113
1,181.05
915.89
265.16
151,330.92
114
1,181.05
914.29
266.76
151,064.17
115
1,181.05
912.68
268.37
150,795.80
116
1,181.05
911.06
269.99
150,525.80
117
1,181.05
909.43
271.62
150,254.18
118
1,181.05
907.79
273.26
149,980.92
119
1,181.05
906.13
274.92
149,706.00
120
1,181.05
904.47
276.58
149,429.42
121
1,181.05
902.80
278.25
149,151.18
122
1,181.05
901.12
279.93
148,871.25
123
1,181.05
899.43
281.62
148,589.63
124
1,181.05
897.73
283.32
148,306.31
125
1,181.05
896.02
285.03
148,021.28
126
1,181.05
894.30
286.75
147,734.52
127
1,181.05
892.56
288.49
147,446.03
128
1,181.05
890.82
290.23
147,155.80
129
1,181.05
889.07
291.98
146,863.82
130
1,181.05
887.30
293.75
146,570.07
131
1,181.05
885.53
295.52
146,274.55
132
1,181.05
883.74
297.31
145,977.24
133
1,181.05
881.95
299.10
145,678.14
134
1,181.05
880.14
300.91
145,377.23
135
1,181.05
878.32
302.73
145,074.50
136
1,181.05
876.49
304.56
144,769.94
137
1,181.05
874.65
306.40
144,463.54
138
1,181.05
872.80
308.25
144,155.29
139
1,181.05
870.94
310.11
143,845.18
140
1,181.05
869.06
311.99
143,533.19
141
1,181.05
867.18
313.87
143,219.32
142
1,181.05
865.28
315.77
142,903.56
143
1,181.05
863.38
317.67
142,585.88
144
1,181.05
861.46
319.59
142,266.29
145
1,181.05
859.53
321.52
141,944.76
146
1,181.05
857.58
323.47
141,621.30
147
1,181.05
855.63
325.42
141,295.88
148
1,181.05
853.66
327.39
140,968.49
149
1,181.05
851.68
329.37
140,639.12
150
1,181.05
849.69
331.36
140,307.77
151
1,181.05
847.69
333.36
139,974.41
152
1,181.05
845.68
335.37
139,639.04
153
1,181.05
843.65
337.40
139,301.64
154
1,181.05
841.61
339.44
138,962.21
155
1,181.05
839.56
341.49
138,620.72
156
1,181.05
837.50
343.55
138,277.17
157
1,181.05
835.42
345.63
137,931.54
158
1,181.05
833.34
347.71
137,583.83
159
1,181.05
831.24
349.81
137,234.02
160
1,181.05
829.12
351.93
136,882.09
161
1,181.05
827.00
354.05
136,528.03
162
1,181.05
824.86
356.19
136,171.84
163
1,181.05
822.70
358.35
135,813.50
164
1,181.05
820.54
360.51
135,452.99
165
1,181.05
818.36
362.69
135,090.30
166
1,181.05
816.17
364.88
134,725.42
167
1,181.05
813.97
367.08
134,358.33
168
1,181.05
811.75
369.30
133,989.03
169
1,181.05
809.52
371.53
133,617.50
170
1,181.05
807.27
373.78
133,243.72
171
1,181.05
805.01
376.04
132,867.69
172
1,181.05
802.74
378.31
132,489.38
173
1,181.05
800.46
380.59
132,108.78
174
1,181.05
798.16
382.89
131,725.89
175
1,181.05
795.84
385.21
131,340.69
176
1,181.05
793.52
387.53
130,953.15
177
1,181.05
791.18
389.87
130,563.28
178
1,181.05
788.82
392.23
130,171.05
179
1,181.05
786.45
394.60
129,776.45
180
1,181.05
784.07
396.98
129,379.46
181
1,181.05
781.67
399.38
128,980.08
182
1,181.05
779.25
401.80
128,578.29
183
1,181.05
776.83
404.22
128,174.06
184
1,181.05
774.38
406.67
127,767.40
185
1,181.05
771.93
409.12
127,358.28
186
1,181.05
769.46
411.59
126,946.68
187
1,181.05
766.97
414.08
126,532.60
188
1,181.05
764.47
416.58
126,116.02
189
1,181.05
761.95
419.10
125,696.92
190
1,181.05
759.42
421.63
125,275.29
191
1,181.05
756.87
424.18
124,851.11
192
1,181.05
754.31
426.74
124,424.37
193
1,181.05
751.73
429.32
123,995.05
194
1,181.05
749.14
431.91
123,563.14
195
1,181.05
746.53
434.52
123,128.61
196
1,181.05
743.90
437.15
122,691.47
197
1,181.05
741.26
439.79
122,251.68
198
1,181.05
738.60
442.45
121,809.23
199
1,181.05
735.93
445.12
121,364.11
200
1,181.05
733.24
447.81
120,916.30
201
1,181.05
730.54
450.51
120,465.79
202
1,181.05
727.81
453.24
120,012.55
203
1,181.05
725.08
455.97
119,556.58
204
1,181.05
722.32
458.73
119,097.85
205
1,181.05
719.55
461.50
118,636.35
206
1,181.05
716.76
464.29
118,172.06
207
1,181.05
713.96
467.09
117,704.97
208
1,181.05
711.13
469.92
117,235.05
209
1,181.05
708.30
472.75
116,762.30
210
1,181.05
705.44
475.61
116,286.69
211
1,181.05
702.57
478.48
115,808.20
212
1,181.05
699.67
481.38
115,326.83
213
1,181.05
696.77
484.28
114,842.54
214
1,181.05
693.84
487.21
114,355.33
215
1,181.05
690.90
490.15
113,865.18
216
1,181.05
687.94
493.11
113,372.06
217
1,181.05
684.96
496.09
112,875.97
218
1,181.05
681.96
499.09
112,376.88
219
1,181.05
678.94
502.11
111,874.77
220
1,181.05
675.91
505.14
111,369.63
221
1,181.05
672.86
508.19
110,861.44
222
1,181.05
669.79
511.26
110,350.18
223
1,181.05
666.70
514.35
109,835.83
224
1,181.05
663.59
517.46
109,318.37
225
1,181.05
660.47
520.58
108,797.78
226
1,181.05
657.32
523.73
108,274.05
227
1,181.05
654.16
526.89
107,747.16
228
1,181.05
650.97
530.08
107,217.08
229
1,181.05
647.77
533.28
106,683.80
230
1,181.05
644.55
536.50
106,147.30
231
1,181.05
641.31
539.74
105,607.56
232
1,181.05
638.05
543.00
105,064.55
233
1,181.05
634.77
546.28
104,518.27
234
1,181.05
631.46
549.59
103,968.68
235
1,181.05
628.14
552.91
103,415.78
236
1,181.05
624.80
556.25
102,859.53
237
1,181.05
621.44
559.61
102,299.92
238
1,181.05
618.06
562.99
101,736.94
239
1,181.05
614.66
566.39
101,170.55
240
1,181.05
611.24
569.81
100,600.73
241
1,181.05
607.80
573.25
100,027.48
242
1,181.05
604.33
576.72
99,450.76
243
1,181.05
600.85
580.20
98,870.56
244
1,181.05
597.34
583.71
98,286.86
245
1,181.05
593.82
587.23
97,699.62
246
1,181.05
590.27
590.78
97,108.84
247
1,181.05
586.70
594.35
96,514.49
248
1,181.05
583.11
597.94
95,916.55
249
1,181.05
579.50
601.55
95,314.99
250
1,181.05
575.86
605.19
94,709.80
251
1,181.05
572.21
608.84
94,100.96
252
1,181.05
568.53
612.52
93,488.44
253
1,181.05
564.83
616.22
92,872.21
254
1,181.05
561.10
619.95
92,252.27
255
1,181.05
557.36
623.69
91,628.57
256
1,181.05
553.59
627.46
91,001.11
257
1,181.05
549.80
631.25
90,369.86
258
1,181.05
545.98
635.07
89,734.80
259
1,181.05
542.15
638.90
89,095.89
260
1,181.05
538.29
642.76
88,453.13
261
1,181.05
534.40
646.65
87,806.48
262
1,181.05
530.50
650.55
87,155.93
263
1,181.05
526.57
654.48
86,501.45
264
1,181.05
522.61
658.44
85,843.01
265
1,181.05
518.63
662.42
85,180.60
266
1,181.05
514.63
666.42
84,514.18
267
1,181.05
510.61
670.44
83,843.74
268
1,181.05
506.56
674.49
83,169.24
269
1,181.05
502.48
678.57
82,490.67
270
1,181.05
498.38
682.67
81,808.00
271
1,181.05
494.26
686.79
81,121.21
272
1,181.05
490.11
690.94
80,430.27
273
1,181.05
485.93
695.12
79,735.15
274
1,181.05
481.73
699.32
79,035.83
275
1,181.05
477.51
703.54
78,332.29
276
1,181.05
473.26
707.79
77,624.50
277
1,181.05
468.98
712.07
76,912.43
278
1,181.05
464.68
716.37
76,196.06
279
1,181.05
460.35
720.70
75,475.36
280
1,181.05
456.00
725.05
74,750.31
281
1,181.05
451.62
729.43
74,020.88
282
1,181.05
447.21
733.84
73,287.04
283
1,181.05
442.78
738.27
72,548.76
284
1,181.05
438.32
742.73
71,806.03
285
1,181.05
433.83
747.22
71,058.80
286
1,181.05
429.31
751.74
70,307.07
287
1,181.05
424.77
756.28
69,550.79
288
1,181.05
420.20
760.85
68,789.94
289
1,181.05
415.61
765.44
68,024.50
290
1,181.05
410.98
770.07
67,254.43
291
1,181.05
406.33
774.72
66,479.71
292
1,181.05
401.65
779.40
65,700.31
293
1,181.05
396.94
784.11
64,916.20
294
1,181.05
392.20
788.85
64,127.35
295
1,181.05
387.44
793.61
63,333.73
296
1,181.05
382.64
798.41
62,535.33
297
1,181.05
377.82
803.23
61,732.09
298
1,181.05
372.96
808.09
60,924.01
299
1,181.05
368.08
812.97
60,111.04
300
1,181.05
363.17
817.88
59,293.16
301
1,181.05
358.23
822.82
58,470.34
302
1,181.05
353.26
827.79
57,642.55
303
1,181.05
348.26
832.79
56,809.76
304
1,181.05
343.23
837.82
55,971.93
305
1,181.05
338.16
842.89
55,129.05
306
1,181.05
333.07
847.98
54,281.07
307
1,181.05
327.95
853.10
53,427.97
308
1,181.05
322.79
858.26
52,569.71
309
1,181.05
317.61
863.44
51,706.27
310
1,181.05
312.39
868.66
50,837.61
311
1,181.05
307.14
873.91
49,963.70
312
1,181.05
301.86
879.19
49,084.52
313
1,181.05
296.55
884.50
48,200.02
314
1,181.05
291.21
889.84
47,310.18
315
1,181.05
285.83
895.22
46,414.96
316
1,181.05
280.42
900.63
45,514.33
317
1,181.05
274.98
906.07
44,608.27
318
1,181.05
269.51
911.54
43,696.73
319
1,181.05
264.00
917.05
42,779.68
320
1,181.05
258.46
922.59
41,857.09
321
1,181.05
252.89
928.16
40,928.92
322
1,181.05
247.28
933.77
39,995.15
323
1,181.05
241.64
939.41
39,055.74
324
1,181.05
235.96
945.09
38,110.65
325
1,181.05
230.25
950.80
37,159.85
326
1,181.05
224.51
956.54
36,203.31
327
1,181.05
218.73
962.32
35,240.99
328
1,181.05
212.91
968.14
34,272.85
329
1,181.05
207.07
973.98
33,298.87
330
1,181.05
201.18
979.87
32,319.00
331
1,181.05
195.26
985.79
31,333.21
332
1,181.05
189.30
991.75
30,341.46
333
1,181.05
183.31
997.74
29,343.73
334
1,181.05
177.29
1,003.76
28,339.96
335
1,181.05
171.22
1,009.83
27,330.13
336
1,181.05
165.12
1,015.93
26,314.20
337
1,181.05
158.98
1,022.07
25,292.13
338
1,181.05
152.81
1,028.24
24,263.89
339
1,181.05
146.59
1,034.46
23,229.44
340
1,181.05
140.34
1,040.71
22,188.73
341
1,181.05
134.06
1,046.99
21,141.74
342
1,181.05
127.73
1,053.32
20,088.42
343
1,181.05
121.37
1,059.68
19,028.74
344
1,181.05
114.97
1,066.08
17,962.65
345
1,181.05
108.52
1,072.53
16,890.13
346
1,181.05
102.04
1,079.01
15,811.12
347
1,181.05
95.53
1,085.52
14,725.60
348
1,181.05
88.97
1,092.08
13,633.51
349
1,181.05
82.37
1,098.68
12,534.83
350
1,181.05
75.73
1,105.32
11,429.51
351
1,181.05
69.05
1,112.00
10,317.52
352
1,181.05
62.33
1,118.72
9,198.80
353
1,181.05
55.58
1,125.47
8,073.33
354
1,181.05
48.78
1,132.27
6,941.05
355
1,181.05
41.94
1,139.11
5,801.94
356
1,181.05
35.05
1,146.00
4,655.94
357
1,181.05
28.13
1,152.92
3,503.02
358
1,181.05
21.16
1,159.89
2,343.14
359
1,181.05
14.16
1,166.89
1,176.24
360
1,183.35
7.11
1,176.24
0.00
Totals
425,180.30
252,050.30
173,130.00

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