Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,181.20  
 

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
1,181.20
1,046.12
135.08
173,015.92
2
1,181.20
1,045.30
135.90
172,880.03
3
1,181.20
1,044.48
136.72
172,743.31
4
1,181.20
1,043.66
137.54
172,605.77
5
1,181.20
1,042.83
138.37
172,467.39
6
1,181.20
1,041.99
139.21
172,328.18
7
1,181.20
1,041.15
140.05
172,188.13
8
1,181.20
1,040.30
140.90
172,047.24
9
1,181.20
1,039.45
141.75
171,905.49
10
1,181.20
1,038.60
142.60
171,762.88
11
1,181.20
1,037.73
143.47
171,619.42
12
1,181.20
1,036.87
144.33
171,475.08
13
1,181.20
1,036.00
145.20
171,329.88
14
1,181.20
1,035.12
146.08
171,183.80
15
1,181.20
1,034.24
146.96
171,036.83
16
1,181.20
1,033.35
147.85
170,888.98
17
1,181.20
1,032.45
148.75
170,740.24
18
1,181.20
1,031.56
149.64
170,590.59
19
1,181.20
1,030.65
150.55
170,440.04
20
1,181.20
1,029.74
151.46
170,288.58
21
1,181.20
1,028.83
152.37
170,136.21
22
1,181.20
1,027.91
153.29
169,982.92
23
1,181.20
1,026.98
154.22
169,828.70
24
1,181.20
1,026.05
155.15
169,673.55
25
1,181.20
1,025.11
156.09
169,517.46
26
1,181.20
1,024.17
157.03
169,360.43
27
1,181.20
1,023.22
157.98
169,202.44
28
1,181.20
1,022.26
158.94
169,043.51
29
1,181.20
1,021.30
159.90
168,883.61
30
1,181.20
1,020.34
160.86
168,722.75
31
1,181.20
1,019.37
161.83
168,560.92
32
1,181.20
1,018.39
162.81
168,398.11
33
1,181.20
1,017.41
163.79
168,234.31
34
1,181.20
1,016.42
164.78
168,069.53
35
1,181.20
1,015.42
165.78
167,903.75
36
1,181.20
1,014.42
166.78
167,736.97
37
1,181.20
1,013.41
167.79
167,569.18
38
1,181.20
1,012.40
168.80
167,400.38
39
1,181.20
1,011.38
169.82
167,230.55
40
1,181.20
1,010.35
170.85
167,059.70
41
1,181.20
1,009.32
171.88
166,887.82
42
1,181.20
1,008.28
172.92
166,714.90
43
1,181.20
1,007.24
173.96
166,540.94
44
1,181.20
1,006.18
175.02
166,365.92
45
1,181.20
1,005.13
176.07
166,189.85
46
1,181.20
1,004.06
177.14
166,012.72
47
1,181.20
1,002.99
178.21
165,834.51
48
1,181.20
1,001.92
179.28
165,655.23
49
1,181.20
1,000.83
180.37
165,474.86
50
1,181.20
999.74
181.46
165,293.40
51
1,181.20
998.65
182.55
165,110.85
52
1,181.20
997.54
183.66
164,927.20
53
1,181.20
996.44
184.76
164,742.43
54
1,181.20
995.32
185.88
164,556.55
55
1,181.20
994.20
187.00
164,369.55
56
1,181.20
993.07
188.13
164,181.41
57
1,181.20
991.93
189.27
163,992.14
58
1,181.20
990.79
190.41
163,801.73
59
1,181.20
989.64
191.56
163,610.16
60
1,181.20
988.48
192.72
163,417.44
61
1,181.20
987.31
193.89
163,223.55
62
1,181.20
986.14
195.06
163,028.50
63
1,181.20
984.96
196.24
162,832.26
64
1,181.20
983.78
197.42
162,634.84
65
1,181.20
982.59
198.61
162,436.22
66
1,181.20
981.39
199.81
162,236.41
67
1,181.20
980.18
201.02
162,035.39
68
1,181.20
978.96
202.24
161,833.15
69
1,181.20
977.74
203.46
161,629.69
70
1,181.20
976.51
204.69
161,425.01
71
1,181.20
975.28
205.92
161,219.08
72
1,181.20
974.03
207.17
161,011.91
73
1,181.20
972.78
208.42
160,803.49
74
1,181.20
971.52
209.68
160,593.82
75
1,181.20
970.25
210.95
160,382.87
76
1,181.20
968.98
212.22
160,170.65
77
1,181.20
967.70
213.50
159,957.15
78
1,181.20
966.41
214.79
159,742.35
79
1,181.20
965.11
216.09
159,526.26
80
1,181.20
963.80
217.40
159,308.87
81
1,181.20
962.49
218.71
159,090.16
82
1,181.20
961.17
220.03
158,870.13
83
1,181.20
959.84
221.36
158,648.77
84
1,181.20
958.50
222.70
158,426.07
85
1,181.20
957.16
224.04
158,202.03
86
1,181.20
955.80
225.40
157,976.64
87
1,181.20
954.44
226.76
157,749.88
88
1,181.20
953.07
228.13
157,521.75
89
1,181.20
951.69
229.51
157,292.24
90
1,181.20
950.31
230.89
157,061.35
91
1,181.20
948.91
232.29
156,829.06
92
1,181.20
947.51
233.69
156,595.37
93
1,181.20
946.10
235.10
156,360.27
94
1,181.20
944.68
236.52
156,123.75
95
1,181.20
943.25
237.95
155,885.79
96
1,181.20
941.81
239.39
155,646.40
97
1,181.20
940.36
240.84
155,405.57
98
1,181.20
938.91
242.29
155,163.28
99
1,181.20
937.44
243.76
154,919.52
100
1,181.20
935.97
245.23
154,674.29
101
1,181.20
934.49
246.71
154,427.58
102
1,181.20
933.00
248.20
154,179.38
103
1,181.20
931.50
249.70
153,929.68
104
1,181.20
929.99
251.21
153,678.48
105
1,181.20
928.47
252.73
153,425.75
106
1,181.20
926.95
254.25
153,171.50
107
1,181.20
925.41
255.79
152,915.71
108
1,181.20
923.87
257.33
152,658.37
109
1,181.20
922.31
258.89
152,399.48
110
1,181.20
920.75
260.45
152,139.03
111
1,181.20
919.17
262.03
151,877.00
112
1,181.20
917.59
263.61
151,613.39
113
1,181.20
916.00
265.20
151,348.19
114
1,181.20
914.40
266.80
151,081.39
115
1,181.20
912.78
268.42
150,812.97
116
1,181.20
911.16
270.04
150,542.93
117
1,181.20
909.53
271.67
150,271.26
118
1,181.20
907.89
273.31
149,997.95
119
1,181.20
906.24
274.96
149,722.99
120
1,181.20
904.58
276.62
149,446.37
121
1,181.20
902.91
278.29
149,168.07
122
1,181.20
901.22
279.98
148,888.09
123
1,181.20
899.53
281.67
148,606.43
124
1,181.20
897.83
283.37
148,323.06
125
1,181.20
896.12
285.08
148,037.98
126
1,181.20
894.40
286.80
147,751.17
127
1,181.20
892.66
288.54
147,462.64
128
1,181.20
890.92
290.28
147,172.36
129
1,181.20
889.17
292.03
146,880.32
130
1,181.20
887.40
293.80
146,586.52
131
1,181.20
885.63
295.57
146,290.95
132
1,181.20
883.84
297.36
145,993.59
133
1,181.20
882.04
299.16
145,694.44
134
1,181.20
880.24
300.96
145,393.47
135
1,181.20
878.42
302.78
145,090.69
136
1,181.20
876.59
304.61
144,786.08
137
1,181.20
874.75
306.45
144,479.63
138
1,181.20
872.90
308.30
144,171.33
139
1,181.20
871.04
310.16
143,861.16
140
1,181.20
869.16
312.04
143,549.13
141
1,181.20
867.28
313.92
143,235.20
142
1,181.20
865.38
315.82
142,919.38
143
1,181.20
863.47
317.73
142,601.65
144
1,181.20
861.55
319.65
142,282.00
145
1,181.20
859.62
321.58
141,960.42
146
1,181.20
857.68
323.52
141,636.90
147
1,181.20
855.72
325.48
141,311.42
148
1,181.20
853.76
327.44
140,983.98
149
1,181.20
851.78
329.42
140,654.56
150
1,181.20
849.79
331.41
140,323.15
151
1,181.20
847.79
333.41
139,989.73
152
1,181.20
845.77
335.43
139,654.30
153
1,181.20
843.74
337.46
139,316.85
154
1,181.20
841.71
339.49
138,977.36
155
1,181.20
839.65
341.55
138,635.81
156
1,181.20
837.59
343.61
138,292.20
157
1,181.20
835.52
345.68
137,946.52
158
1,181.20
833.43
347.77
137,598.74
159
1,181.20
831.33
349.87
137,248.87
160
1,181.20
829.21
351.99
136,896.88
161
1,181.20
827.09
354.11
136,542.77
162
1,181.20
824.95
356.25
136,186.51
163
1,181.20
822.79
358.41
135,828.11
164
1,181.20
820.63
360.57
135,467.53
165
1,181.20
818.45
362.75
135,104.78
166
1,181.20
816.26
364.94
134,739.84
167
1,181.20
814.05
367.15
134,372.69
168
1,181.20
811.84
369.36
134,003.33
169
1,181.20
809.60
371.60
133,631.73
170
1,181.20
807.36
373.84
133,257.89
171
1,181.20
805.10
376.10
132,881.79
172
1,181.20
802.83
378.37
132,503.42
173
1,181.20
800.54
380.66
132,122.76
174
1,181.20
798.24
382.96
131,739.80
175
1,181.20
795.93
385.27
131,354.53
176
1,181.20
793.60
387.60
130,966.93
177
1,181.20
791.26
389.94
130,576.99
178
1,181.20
788.90
392.30
130,184.69
179
1,181.20
786.53
394.67
129,790.02
180
1,181.20
784.15
397.05
129,392.97
181
1,181.20
781.75
399.45
128,993.52
182
1,181.20
779.34
401.86
128,591.66
183
1,181.20
776.91
404.29
128,187.37
184
1,181.20
774.47
406.73
127,780.63
185
1,181.20
772.01
409.19
127,371.44
186
1,181.20
769.54
411.66
126,959.77
187
1,181.20
767.05
414.15
126,545.62
188
1,181.20
764.55
416.65
126,128.97
189
1,181.20
762.03
419.17
125,709.80
190
1,181.20
759.50
421.70
125,288.10
191
1,181.20
756.95
424.25
124,863.84
192
1,181.20
754.39
426.81
124,437.03
193
1,181.20
751.81
429.39
124,007.64
194
1,181.20
749.21
431.99
123,575.65
195
1,181.20
746.60
434.60
123,141.05
196
1,181.20
743.98
437.22
122,703.83
197
1,181.20
741.34
439.86
122,263.97
198
1,181.20
738.68
442.52
121,821.44
199
1,181.20
736.00
445.20
121,376.25
200
1,181.20
733.31
447.89
120,928.36
201
1,181.20
730.61
450.59
120,477.77
202
1,181.20
727.89
453.31
120,024.46
203
1,181.20
725.15
456.05
119,568.41
204
1,181.20
722.39
458.81
119,109.60
205
1,181.20
719.62
461.58
118,648.02
206
1,181.20
716.83
464.37
118,183.65
207
1,181.20
714.03
467.17
117,716.48
208
1,181.20
711.20
470.00
117,246.48
209
1,181.20
708.36
472.84
116,773.65
210
1,181.20
705.51
475.69
116,297.95
211
1,181.20
702.63
478.57
115,819.39
212
1,181.20
699.74
481.46
115,337.93
213
1,181.20
696.83
484.37
114,853.56
214
1,181.20
693.91
487.29
114,366.27
215
1,181.20
690.96
490.24
113,876.03
216
1,181.20
688.00
493.20
113,382.83
217
1,181.20
685.02
496.18
112,886.65
218
1,181.20
682.02
499.18
112,387.48
219
1,181.20
679.01
502.19
111,885.28
220
1,181.20
675.97
505.23
111,380.06
221
1,181.20
672.92
508.28
110,871.78
222
1,181.20
669.85
511.35
110,360.43
223
1,181.20
666.76
514.44
109,845.99
224
1,181.20
663.65
517.55
109,328.44
225
1,181.20
660.53
520.67
108,807.77
226
1,181.20
657.38
523.82
108,283.95
227
1,181.20
654.22
526.98
107,756.97
228
1,181.20
651.03
530.17
107,226.80
229
1,181.20
647.83
533.37
106,693.43
230
1,181.20
644.61
536.59
106,156.83
231
1,181.20
641.36
539.84
105,617.00
232
1,181.20
638.10
543.10
105,073.90
233
1,181.20
634.82
546.38
104,527.52
234
1,181.20
631.52
549.68
103,977.84
235
1,181.20
628.20
553.00
103,424.84
236
1,181.20
624.86
556.34
102,868.50
237
1,181.20
621.50
559.70
102,308.80
238
1,181.20
618.12
563.08
101,745.71
239
1,181.20
614.71
566.49
101,179.22
240
1,181.20
611.29
569.91
100,609.32
241
1,181.20
607.85
573.35
100,035.96
242
1,181.20
604.38
576.82
99,459.15
243
1,181.20
600.90
580.30
98,878.85
244
1,181.20
597.39
583.81
98,295.04
245
1,181.20
593.87
587.33
97,707.71
246
1,181.20
590.32
590.88
97,116.82
247
1,181.20
586.75
594.45
96,522.37
248
1,181.20
583.16
598.04
95,924.33
249
1,181.20
579.54
601.66
95,322.67
250
1,181.20
575.91
605.29
94,717.38
251
1,181.20
572.25
608.95
94,108.43
252
1,181.20
568.57
612.63
93,495.80
253
1,181.20
564.87
616.33
92,879.47
254
1,181.20
561.15
620.05
92,259.42
255
1,181.20
557.40
623.80
91,635.62
256
1,181.20
553.63
627.57
91,008.05
257
1,181.20
549.84
631.36
90,376.69
258
1,181.20
546.03
635.17
89,741.52
259
1,181.20
542.19
639.01
89,102.50
260
1,181.20
538.33
642.87
88,459.63
261
1,181.20
534.44
646.76
87,812.88
262
1,181.20
530.54
650.66
87,162.21
263
1,181.20
526.61
654.59
86,507.62
264
1,181.20
522.65
658.55
85,849.07
265
1,181.20
518.67
662.53
85,186.54
266
1,181.20
514.67
666.53
84,520.01
267
1,181.20
510.64
670.56
83,849.45
268
1,181.20
506.59
674.61
83,174.84
269
1,181.20
502.51
678.69
82,496.15
270
1,181.20
498.41
682.79
81,813.37
271
1,181.20
494.29
686.91
81,126.46
272
1,181.20
490.14
691.06
80,435.40
273
1,181.20
485.96
695.24
79,740.16
274
1,181.20
481.76
699.44
79,040.72
275
1,181.20
477.54
703.66
78,337.06
276
1,181.20
473.29
707.91
77,629.15
277
1,181.20
469.01
712.19
76,916.96
278
1,181.20
464.71
716.49
76,200.46
279
1,181.20
460.38
720.82
75,479.64
280
1,181.20
456.02
725.18
74,754.46
281
1,181.20
451.64
729.56
74,024.91
282
1,181.20
447.23
733.97
73,290.94
283
1,181.20
442.80
738.40
72,552.54
284
1,181.20
438.34
742.86
71,809.68
285
1,181.20
433.85
747.35
71,062.33
286
1,181.20
429.33
751.87
70,310.46
287
1,181.20
424.79
756.41
69,554.05
288
1,181.20
420.22
760.98
68,793.08
289
1,181.20
415.62
765.58
68,027.50
290
1,181.20
411.00
770.20
67,257.30
291
1,181.20
406.35
774.85
66,482.45
292
1,181.20
401.66
779.54
65,702.91
293
1,181.20
396.96
784.24
64,918.67
294
1,181.20
392.22
788.98
64,129.68
295
1,181.20
387.45
793.75
63,335.93
296
1,181.20
382.65
798.55
62,537.39
297
1,181.20
377.83
803.37
61,734.02
298
1,181.20
372.98
808.22
60,925.80
299
1,181.20
368.09
813.11
60,112.69
300
1,181.20
363.18
818.02
59,294.67
301
1,181.20
358.24
822.96
58,471.71
302
1,181.20
353.27
827.93
57,643.77
303
1,181.20
348.26
832.94
56,810.84
304
1,181.20
343.23
837.97
55,972.87
305
1,181.20
338.17
843.03
55,129.84
306
1,181.20
333.08
848.12
54,281.72
307
1,181.20
327.95
853.25
53,428.47
308
1,181.20
322.80
858.40
52,570.07
309
1,181.20
317.61
863.59
51,706.48
310
1,181.20
312.39
868.81
50,837.67
311
1,181.20
307.14
874.06
49,963.61
312
1,181.20
301.86
879.34
49,084.28
313
1,181.20
296.55
884.65
48,199.63
314
1,181.20
291.21
889.99
47,309.63
315
1,181.20
285.83
895.37
46,414.26
316
1,181.20
280.42
900.78
45,513.48
317
1,181.20
274.98
906.22
44,607.26
318
1,181.20
269.50
911.70
43,695.56
319
1,181.20
263.99
917.21
42,778.36
320
1,181.20
258.45
922.75
41,855.61
321
1,181.20
252.88
928.32
40,927.29
322
1,181.20
247.27
933.93
39,993.36
323
1,181.20
241.63
939.57
39,053.78
324
1,181.20
235.95
945.25
38,108.53
325
1,181.20
230.24
950.96
37,157.57
326
1,181.20
224.49
956.71
36,200.87
327
1,181.20
218.71
962.49
35,238.38
328
1,181.20
212.90
968.30
34,270.08
329
1,181.20
207.05
974.15
33,295.93
330
1,181.20
201.16
980.04
32,315.89
331
1,181.20
195.24
985.96
31,329.93
332
1,181.20
189.28
991.92
30,338.02
333
1,181.20
183.29
997.91
29,340.11
334
1,181.20
177.26
1,003.94
28,336.17
335
1,181.20
171.20
1,010.00
27,326.17
336
1,181.20
165.10
1,016.10
26,310.06
337
1,181.20
158.96
1,022.24
25,287.82
338
1,181.20
152.78
1,028.42
24,259.40
339
1,181.20
146.57
1,034.63
23,224.77
340
1,181.20
140.32
1,040.88
22,183.89
341
1,181.20
134.03
1,047.17
21,136.71
342
1,181.20
127.70
1,053.50
20,083.21
343
1,181.20
121.34
1,059.86
19,023.35
344
1,181.20
114.93
1,066.27
17,957.08
345
1,181.20
108.49
1,072.71
16,884.37
346
1,181.20
102.01
1,079.19
15,805.18
347
1,181.20
95.49
1,085.71
14,719.47
348
1,181.20
88.93
1,092.27
13,627.20
349
1,181.20
82.33
1,098.87
12,528.33
350
1,181.20
75.69
1,105.51
11,422.83
351
1,181.20
69.01
1,112.19
10,310.64
352
1,181.20
62.29
1,118.91
9,191.73
353
1,181.20
55.53
1,125.67
8,066.07
354
1,181.20
48.73
1,132.47
6,933.60
355
1,181.20
41.89
1,139.31
5,794.29
356
1,181.20
35.01
1,146.19
4,648.10
357
1,181.20
28.08
1,153.12
3,494.98
358
1,181.20
21.12
1,160.08
2,334.89
359
1,181.20
14.11
1,167.09
1,167.80
360
1,174.86
7.06
1,167.80
0.00
Totals
425,225.66
252,074.66
173,151.00

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