Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,026.09  
 

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
1,026.09
849.24
176.85
173,284.15
2
1,026.09
848.37
177.72
173,106.43
3
1,026.09
847.50
178.59
172,927.84
4
1,026.09
846.63
179.46
172,748.37
5
1,026.09
845.75
180.34
172,568.03
6
1,026.09
844.86
181.23
172,386.80
7
1,026.09
843.98
182.11
172,204.69
8
1,026.09
843.09
183.00
172,021.69
9
1,026.09
842.19
183.90
171,837.79
10
1,026.09
841.29
184.80
171,652.99
11
1,026.09
840.38
185.71
171,467.28
12
1,026.09
839.48
186.61
171,280.66
13
1,026.09
838.56
187.53
171,093.14
14
1,026.09
837.64
188.45
170,904.69
15
1,026.09
836.72
189.37
170,715.32
16
1,026.09
835.79
190.30
170,525.02
17
1,026.09
834.86
191.23
170,333.80
18
1,026.09
833.93
192.16
170,141.63
19
1,026.09
832.99
193.10
169,948.53
20
1,026.09
832.04
194.05
169,754.48
21
1,026.09
831.09
195.00
169,559.48
22
1,026.09
830.13
195.96
169,363.52
23
1,026.09
829.18
196.91
169,166.61
24
1,026.09
828.21
197.88
168,968.73
25
1,026.09
827.24
198.85
168,769.88
26
1,026.09
826.27
199.82
168,570.06
27
1,026.09
825.29
200.80
168,369.26
28
1,026.09
824.31
201.78
168,167.48
29
1,026.09
823.32
202.77
167,964.71
30
1,026.09
822.33
203.76
167,760.95
31
1,026.09
821.33
204.76
167,556.19
32
1,026.09
820.33
205.76
167,350.42
33
1,026.09
819.32
206.77
167,143.65
34
1,026.09
818.31
207.78
166,935.87
35
1,026.09
817.29
208.80
166,727.07
36
1,026.09
816.27
209.82
166,517.25
37
1,026.09
815.24
210.85
166,306.40
38
1,026.09
814.21
211.88
166,094.52
39
1,026.09
813.17
212.92
165,881.60
40
1,026.09
812.13
213.96
165,667.64
41
1,026.09
811.08
215.01
165,452.63
42
1,026.09
810.03
216.06
165,236.57
43
1,026.09
808.97
217.12
165,019.45
44
1,026.09
807.91
218.18
164,801.27
45
1,026.09
806.84
219.25
164,582.02
46
1,026.09
805.77
220.32
164,361.69
47
1,026.09
804.69
221.40
164,140.29
48
1,026.09
803.60
222.49
163,917.80
49
1,026.09
802.51
223.58
163,694.23
50
1,026.09
801.42
224.67
163,469.56
51
1,026.09
800.32
225.77
163,243.79
52
1,026.09
799.21
226.88
163,016.91
53
1,026.09
798.10
227.99
162,788.92
54
1,026.09
796.99
229.10
162,559.82
55
1,026.09
795.87
230.22
162,329.60
56
1,026.09
794.74
231.35
162,098.25
57
1,026.09
793.61
232.48
161,865.76
58
1,026.09
792.47
233.62
161,632.14
59
1,026.09
791.32
234.77
161,397.37
60
1,026.09
790.17
235.92
161,161.46
61
1,026.09
789.02
237.07
160,924.39
62
1,026.09
787.86
238.23
160,686.16
63
1,026.09
786.69
239.40
160,446.76
64
1,026.09
785.52
240.57
160,206.19
65
1,026.09
784.34
241.75
159,964.44
66
1,026.09
783.16
242.93
159,721.51
67
1,026.09
781.97
244.12
159,477.39
68
1,026.09
780.77
245.32
159,232.08
69
1,026.09
779.57
246.52
158,985.56
70
1,026.09
778.37
247.72
158,737.84
71
1,026.09
777.15
248.94
158,488.90
72
1,026.09
775.94
250.15
158,238.75
73
1,026.09
774.71
251.38
157,987.37
74
1,026.09
773.48
252.61
157,734.76
75
1,026.09
772.24
253.85
157,480.91
76
1,026.09
771.00
255.09
157,225.82
77
1,026.09
769.75
256.34
156,969.48
78
1,026.09
768.50
257.59
156,711.89
79
1,026.09
767.24
258.85
156,453.03
80
1,026.09
765.97
260.12
156,192.91
81
1,026.09
764.69
261.40
155,931.52
82
1,026.09
763.41
262.68
155,668.84
83
1,026.09
762.13
263.96
155,404.88
84
1,026.09
760.84
265.25
155,139.63
85
1,026.09
759.54
266.55
154,873.07
86
1,026.09
758.23
267.86
154,605.22
87
1,026.09
756.92
269.17
154,336.05
88
1,026.09
755.60
270.49
154,065.56
89
1,026.09
754.28
271.81
153,793.75
90
1,026.09
752.95
273.14
153,520.61
91
1,026.09
751.61
274.48
153,246.13
92
1,026.09
750.27
275.82
152,970.31
93
1,026.09
748.92
277.17
152,693.14
94
1,026.09
747.56
278.53
152,414.61
95
1,026.09
746.20
279.89
152,134.71
96
1,026.09
744.83
281.26
151,853.45
97
1,026.09
743.45
282.64
151,570.81
98
1,026.09
742.07
284.02
151,286.78
99
1,026.09
740.67
285.42
151,001.37
100
1,026.09
739.28
286.81
150,714.56
101
1,026.09
737.87
288.22
150,426.34
102
1,026.09
736.46
289.63
150,136.71
103
1,026.09
735.04
291.05
149,845.67
104
1,026.09
733.62
292.47
149,553.19
105
1,026.09
732.19
293.90
149,259.29
106
1,026.09
730.75
295.34
148,963.95
107
1,026.09
729.30
296.79
148,667.16
108
1,026.09
727.85
298.24
148,368.92
109
1,026.09
726.39
299.70
148,069.22
110
1,026.09
724.92
301.17
147,768.05
111
1,026.09
723.45
302.64
147,465.41
112
1,026.09
721.97
304.12
147,161.29
113
1,026.09
720.48
305.61
146,855.68
114
1,026.09
718.98
307.11
146,548.57
115
1,026.09
717.48
308.61
146,239.95
116
1,026.09
715.97
310.12
145,929.83
117
1,026.09
714.45
311.64
145,618.19
118
1,026.09
712.92
313.17
145,305.02
119
1,026.09
711.39
314.70
144,990.32
120
1,026.09
709.85
316.24
144,674.08
121
1,026.09
708.30
317.79
144,356.29
122
1,026.09
706.74
319.35
144,036.94
123
1,026.09
705.18
320.91
143,716.03
124
1,026.09
703.61
322.48
143,393.55
125
1,026.09
702.03
324.06
143,069.49
126
1,026.09
700.44
325.65
142,743.85
127
1,026.09
698.85
327.24
142,416.61
128
1,026.09
697.25
328.84
142,087.77
129
1,026.09
695.64
330.45
141,757.31
130
1,026.09
694.02
332.07
141,425.25
131
1,026.09
692.39
333.70
141,091.55
132
1,026.09
690.76
335.33
140,756.22
133
1,026.09
689.12
336.97
140,419.25
134
1,026.09
687.47
338.62
140,080.63
135
1,026.09
685.81
340.28
139,740.35
136
1,026.09
684.15
341.94
139,398.41
137
1,026.09
682.47
343.62
139,054.79
138
1,026.09
680.79
345.30
138,709.49
139
1,026.09
679.10
346.99
138,362.49
140
1,026.09
677.40
348.69
138,013.80
141
1,026.09
675.69
350.40
137,663.41
142
1,026.09
673.98
352.11
137,311.29
143
1,026.09
672.25
353.84
136,957.46
144
1,026.09
670.52
355.57
136,601.89
145
1,026.09
668.78
357.31
136,244.58
146
1,026.09
667.03
359.06
135,885.52
147
1,026.09
665.27
360.82
135,524.70
148
1,026.09
663.51
362.58
135,162.12
149
1,026.09
661.73
364.36
134,797.76
150
1,026.09
659.95
366.14
134,431.62
151
1,026.09
658.15
367.94
134,063.68
152
1,026.09
656.35
369.74
133,693.94
153
1,026.09
654.54
371.55
133,322.40
154
1,026.09
652.72
373.37
132,949.03
155
1,026.09
650.90
375.19
132,573.84
156
1,026.09
649.06
377.03
132,196.81
157
1,026.09
647.21
378.88
131,817.93
158
1,026.09
645.36
380.73
131,437.20
159
1,026.09
643.49
382.60
131,054.60
160
1,026.09
641.62
384.47
130,670.14
161
1,026.09
639.74
386.35
130,283.79
162
1,026.09
637.85
388.24
129,895.54
163
1,026.09
635.95
390.14
129,505.40
164
1,026.09
634.04
392.05
129,113.35
165
1,026.09
632.12
393.97
128,719.37
166
1,026.09
630.19
395.90
128,323.47
167
1,026.09
628.25
397.84
127,925.63
168
1,026.09
626.30
399.79
127,525.85
169
1,026.09
624.35
401.74
127,124.10
170
1,026.09
622.38
403.71
126,720.39
171
1,026.09
620.40
405.69
126,314.70
172
1,026.09
618.42
407.67
125,907.03
173
1,026.09
616.42
409.67
125,497.36
174
1,026.09
614.41
411.68
125,085.68
175
1,026.09
612.40
413.69
124,671.99
176
1,026.09
610.37
415.72
124,256.27
177
1,026.09
608.34
417.75
123,838.52
178
1,026.09
606.29
419.80
123,418.72
179
1,026.09
604.24
421.85
122,996.87
180
1,026.09
602.17
423.92
122,572.95
181
1,026.09
600.10
425.99
122,146.96
182
1,026.09
598.01
428.08
121,718.88
183
1,026.09
595.92
430.17
121,288.71
184
1,026.09
593.81
432.28
120,856.43
185
1,026.09
591.69
434.40
120,422.03
186
1,026.09
589.57
436.52
119,985.51
187
1,026.09
587.43
438.66
119,546.84
188
1,026.09
585.28
440.81
119,106.04
189
1,026.09
583.12
442.97
118,663.07
190
1,026.09
580.95
445.14
118,217.93
191
1,026.09
578.78
447.31
117,770.62
192
1,026.09
576.59
449.50
117,321.11
193
1,026.09
574.38
451.71
116,869.41
194
1,026.09
572.17
453.92
116,415.49
195
1,026.09
569.95
456.14
115,959.35
196
1,026.09
567.72
458.37
115,500.98
197
1,026.09
565.47
460.62
115,040.36
198
1,026.09
563.22
462.87
114,577.49
199
1,026.09
560.95
465.14
114,112.35
200
1,026.09
558.68
467.41
113,644.94
201
1,026.09
556.39
469.70
113,175.24
202
1,026.09
554.09
472.00
112,703.23
203
1,026.09
551.78
474.31
112,228.92
204
1,026.09
549.45
476.64
111,752.28
205
1,026.09
547.12
478.97
111,273.31
206
1,026.09
544.78
481.31
110,792.00
207
1,026.09
542.42
483.67
110,308.33
208
1,026.09
540.05
486.04
109,822.29
209
1,026.09
537.67
488.42
109,333.87
210
1,026.09
535.28
490.81
108,843.06
211
1,026.09
532.88
493.21
108,349.85
212
1,026.09
530.46
495.63
107,854.22
213
1,026.09
528.04
498.05
107,356.17
214
1,026.09
525.60
500.49
106,855.68
215
1,026.09
523.15
502.94
106,352.73
216
1,026.09
520.69
505.40
105,847.33
217
1,026.09
518.21
507.88
105,339.45
218
1,026.09
515.72
510.37
104,829.09
219
1,026.09
513.23
512.86
104,316.22
220
1,026.09
510.71
515.38
103,800.85
221
1,026.09
508.19
517.90
103,282.95
222
1,026.09
505.66
520.43
102,762.51
223
1,026.09
503.11
522.98
102,239.53
224
1,026.09
500.55
525.54
101,713.99
225
1,026.09
497.97
528.12
101,185.87
226
1,026.09
495.39
530.70
100,655.17
227
1,026.09
492.79
533.30
100,121.87
228
1,026.09
490.18
535.91
99,585.96
229
1,026.09
487.56
538.53
99,047.43
230
1,026.09
484.92
541.17
98,506.26
231
1,026.09
482.27
543.82
97,962.44
232
1,026.09
479.61
546.48
97,415.96
233
1,026.09
476.93
549.16
96,866.80
234
1,026.09
474.24
551.85
96,314.95
235
1,026.09
471.54
554.55
95,760.41
236
1,026.09
468.83
557.26
95,203.14
237
1,026.09
466.10
559.99
94,643.15
238
1,026.09
463.36
562.73
94,080.42
239
1,026.09
460.60
565.49
93,514.93
240
1,026.09
457.83
568.26
92,946.67
241
1,026.09
455.05
571.04
92,375.64
242
1,026.09
452.26
573.83
91,801.80
243
1,026.09
449.45
576.64
91,225.16
244
1,026.09
446.62
579.47
90,645.69
245
1,026.09
443.79
582.30
90,063.39
246
1,026.09
440.94
585.15
89,478.23
247
1,026.09
438.07
588.02
88,890.21
248
1,026.09
435.19
590.90
88,299.31
249
1,026.09
432.30
593.79
87,705.52
250
1,026.09
429.39
596.70
87,108.83
251
1,026.09
426.47
599.62
86,509.21
252
1,026.09
423.53
602.56
85,906.65
253
1,026.09
420.58
605.51
85,301.14
254
1,026.09
417.62
608.47
84,692.67
255
1,026.09
414.64
611.45
84,081.23
256
1,026.09
411.65
614.44
83,466.78
257
1,026.09
408.64
617.45
82,849.33
258
1,026.09
405.62
620.47
82,228.86
259
1,026.09
402.58
623.51
81,605.35
260
1,026.09
399.53
626.56
80,978.78
261
1,026.09
396.46
629.63
80,349.15
262
1,026.09
393.38
632.71
79,716.44
263
1,026.09
390.28
635.81
79,080.63
264
1,026.09
387.17
638.92
78,441.70
265
1,026.09
384.04
642.05
77,799.65
266
1,026.09
380.89
645.20
77,154.46
267
1,026.09
377.74
648.35
76,506.10
268
1,026.09
374.56
651.53
75,854.57
269
1,026.09
371.37
654.72
75,199.85
270
1,026.09
368.17
657.92
74,541.93
271
1,026.09
364.94
661.15
73,880.78
272
1,026.09
361.71
664.38
73,216.40
273
1,026.09
358.46
667.63
72,548.77
274
1,026.09
355.19
670.90
71,877.86
275
1,026.09
351.90
674.19
71,203.68
276
1,026.09
348.60
677.49
70,526.19
277
1,026.09
345.28
680.81
69,845.38
278
1,026.09
341.95
684.14
69,161.24
279
1,026.09
338.60
687.49
68,473.75
280
1,026.09
335.24
690.85
67,782.90
281
1,026.09
331.85
694.24
67,088.66
282
1,026.09
328.45
697.64
66,391.03
283
1,026.09
325.04
701.05
65,689.98
284
1,026.09
321.61
704.48
64,985.50
285
1,026.09
318.16
707.93
64,277.56
286
1,026.09
314.69
711.40
63,566.17
287
1,026.09
311.21
714.88
62,851.29
288
1,026.09
307.71
718.38
62,132.91
289
1,026.09
304.19
721.90
61,411.01
290
1,026.09
300.66
725.43
60,685.58
291
1,026.09
297.11
728.98
59,956.59
292
1,026.09
293.54
732.55
59,224.04
293
1,026.09
289.95
736.14
58,487.90
294
1,026.09
286.35
739.74
57,748.16
295
1,026.09
282.73
743.36
57,004.79
296
1,026.09
279.09
747.00
56,257.79
297
1,026.09
275.43
750.66
55,507.13
298
1,026.09
271.75
754.34
54,752.79
299
1,026.09
268.06
758.03
53,994.76
300
1,026.09
264.35
761.74
53,233.02
301
1,026.09
260.62
765.47
52,467.55
302
1,026.09
256.87
769.22
51,698.33
303
1,026.09
253.11
772.98
50,925.35
304
1,026.09
249.32
776.77
50,148.58
305
1,026.09
245.52
780.57
49,368.01
306
1,026.09
241.70
784.39
48,583.62
307
1,026.09
237.86
788.23
47,795.39
308
1,026.09
234.00
792.09
47,003.29
309
1,026.09
230.12
795.97
46,207.32
310
1,026.09
226.22
799.87
45,407.46
311
1,026.09
222.31
803.78
44,603.68
312
1,026.09
218.37
807.72
43,795.96
313
1,026.09
214.42
811.67
42,984.29
314
1,026.09
210.44
815.65
42,168.64
315
1,026.09
206.45
819.64
41,349.00
316
1,026.09
202.44
823.65
40,525.35
317
1,026.09
198.41
827.68
39,697.66
318
1,026.09
194.35
831.74
38,865.93
319
1,026.09
190.28
835.81
38,030.12
320
1,026.09
186.19
839.90
37,190.22
321
1,026.09
182.08
844.01
36,346.20
322
1,026.09
177.94
848.15
35,498.06
323
1,026.09
173.79
852.30
34,645.76
324
1,026.09
169.62
856.47
33,789.29
325
1,026.09
165.43
860.66
32,928.63
326
1,026.09
161.21
864.88
32,063.75
327
1,026.09
156.98
869.11
31,194.64
328
1,026.09
152.72
873.37
30,321.27
329
1,026.09
148.45
877.64
29,443.63
330
1,026.09
144.15
881.94
28,561.69
331
1,026.09
139.83
886.26
27,675.44
332
1,026.09
135.49
890.60
26,784.84
333
1,026.09
131.13
894.96
25,889.88
334
1,026.09
126.75
899.34
24,990.55
335
1,026.09
122.35
903.74
24,086.81
336
1,026.09
117.92
908.17
23,178.64
337
1,026.09
113.48
912.61
22,266.03
338
1,026.09
109.01
917.08
21,348.95
339
1,026.09
104.52
921.57
20,427.38
340
1,026.09
100.01
926.08
19,501.30
341
1,026.09
95.48
930.61
18,570.69
342
1,026.09
90.92
935.17
17,635.51
343
1,026.09
86.34
939.75
16,695.77
344
1,026.09
81.74
944.35
15,751.41
345
1,026.09
77.12
948.97
14,802.44
346
1,026.09
72.47
953.62
13,848.82
347
1,026.09
67.80
958.29
12,890.53
348
1,026.09
63.11
962.98
11,927.55
349
1,026.09
58.40
967.69
10,959.86
350
1,026.09
53.66
972.43
9,987.43
351
1,026.09
48.90
977.19
9,010.23
352
1,026.09
44.11
981.98
8,028.26
353
1,026.09
39.30
986.79
7,041.47
354
1,026.09
34.47
991.62
6,049.85
355
1,026.09
29.62
996.47
5,053.38
356
1,026.09
24.74
1,001.35
4,052.03
357
1,026.09
19.84
1,006.25
3,045.78
358
1,026.09
14.91
1,011.18
2,034.60
359
1,026.09
9.96
1,016.13
1,018.47
360
1,023.46
4.99
1,018.47
0.00
Totals
369,389.77
195,928.77
173,461.00

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