Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,098.01  
 

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
1,098.01
935.00
163.01
175,836.99
2
1,098.01
934.13
163.88
175,673.11
3
1,098.01
933.26
164.75
175,508.37
4
1,098.01
932.39
165.62
175,342.75
5
1,098.01
931.51
166.50
175,176.24
6
1,098.01
930.62
167.39
175,008.86
7
1,098.01
929.73
168.28
174,840.58
8
1,098.01
928.84
169.17
174,671.41
9
1,098.01
927.94
170.07
174,501.34
10
1,098.01
927.04
170.97
174,330.37
11
1,098.01
926.13
171.88
174,158.49
12
1,098.01
925.22
172.79
173,985.70
13
1,098.01
924.30
173.71
173,811.99
14
1,098.01
923.38
174.63
173,637.36
15
1,098.01
922.45
175.56
173,461.79
16
1,098.01
921.52
176.49
173,285.30
17
1,098.01
920.58
177.43
173,107.87
18
1,098.01
919.64
178.37
172,929.49
19
1,098.01
918.69
179.32
172,750.17
20
1,098.01
917.74
180.27
172,569.90
21
1,098.01
916.78
181.23
172,388.66
22
1,098.01
915.81
182.20
172,206.47
23
1,098.01
914.85
183.16
172,023.31
24
1,098.01
913.87
184.14
171,839.17
25
1,098.01
912.90
185.11
171,654.06
26
1,098.01
911.91
186.10
171,467.96
27
1,098.01
910.92
187.09
171,280.87
28
1,098.01
909.93
188.08
171,092.79
29
1,098.01
908.93
189.08
170,903.71
30
1,098.01
907.93
190.08
170,713.63
31
1,098.01
906.92
191.09
170,522.53
32
1,098.01
905.90
192.11
170,330.42
33
1,098.01
904.88
193.13
170,137.29
34
1,098.01
903.85
194.16
169,943.14
35
1,098.01
902.82
195.19
169,747.95
36
1,098.01
901.79
196.22
169,551.73
37
1,098.01
900.74
197.27
169,354.46
38
1,098.01
899.70
198.31
169,156.15
39
1,098.01
898.64
199.37
168,956.78
40
1,098.01
897.58
200.43
168,756.35
41
1,098.01
896.52
201.49
168,554.86
42
1,098.01
895.45
202.56
168,352.30
43
1,098.01
894.37
203.64
168,148.66
44
1,098.01
893.29
204.72
167,943.94
45
1,098.01
892.20
205.81
167,738.13
46
1,098.01
891.11
206.90
167,531.23
47
1,098.01
890.01
208.00
167,323.23
48
1,098.01
888.90
209.11
167,114.12
49
1,098.01
887.79
210.22
166,903.91
50
1,098.01
886.68
211.33
166,692.58
51
1,098.01
885.55
212.46
166,480.12
52
1,098.01
884.43
213.58
166,266.54
53
1,098.01
883.29
214.72
166,051.82
54
1,098.01
882.15
215.86
165,835.96
55
1,098.01
881.00
217.01
165,618.95
56
1,098.01
879.85
218.16
165,400.79
57
1,098.01
878.69
219.32
165,181.47
58
1,098.01
877.53
220.48
164,960.99
59
1,098.01
876.36
221.65
164,739.33
60
1,098.01
875.18
222.83
164,516.50
61
1,098.01
873.99
224.02
164,292.49
62
1,098.01
872.80
225.21
164,067.28
63
1,098.01
871.61
226.40
163,840.88
64
1,098.01
870.40
227.61
163,613.27
65
1,098.01
869.20
228.81
163,384.46
66
1,098.01
867.98
230.03
163,154.43
67
1,098.01
866.76
231.25
162,923.17
68
1,098.01
865.53
232.48
162,690.69
69
1,098.01
864.29
233.72
162,456.98
70
1,098.01
863.05
234.96
162,222.02
71
1,098.01
861.80
236.21
161,985.82
72
1,098.01
860.55
237.46
161,748.36
73
1,098.01
859.29
238.72
161,509.63
74
1,098.01
858.02
239.99
161,269.64
75
1,098.01
856.74
241.27
161,028.38
76
1,098.01
855.46
242.55
160,785.83
77
1,098.01
854.17
243.84
160,542.00
78
1,098.01
852.88
245.13
160,296.87
79
1,098.01
851.58
246.43
160,050.43
80
1,098.01
850.27
247.74
159,802.69
81
1,098.01
848.95
249.06
159,553.63
82
1,098.01
847.63
250.38
159,303.25
83
1,098.01
846.30
251.71
159,051.54
84
1,098.01
844.96
253.05
158,798.49
85
1,098.01
843.62
254.39
158,544.10
86
1,098.01
842.27
255.74
158,288.35
87
1,098.01
840.91
257.10
158,031.25
88
1,098.01
839.54
258.47
157,772.78
89
1,098.01
838.17
259.84
157,512.94
90
1,098.01
836.79
261.22
157,251.72
91
1,098.01
835.40
262.61
156,989.11
92
1,098.01
834.00
264.01
156,725.10
93
1,098.01
832.60
265.41
156,459.69
94
1,098.01
831.19
266.82
156,192.88
95
1,098.01
829.77
268.24
155,924.64
96
1,098.01
828.35
269.66
155,654.98
97
1,098.01
826.92
271.09
155,383.89
98
1,098.01
825.48
272.53
155,111.35
99
1,098.01
824.03
273.98
154,837.37
100
1,098.01
822.57
275.44
154,561.94
101
1,098.01
821.11
276.90
154,285.04
102
1,098.01
819.64
278.37
154,006.67
103
1,098.01
818.16
279.85
153,726.82
104
1,098.01
816.67
281.34
153,445.48
105
1,098.01
815.18
282.83
153,162.65
106
1,098.01
813.68
284.33
152,878.32
107
1,098.01
812.17
285.84
152,592.47
108
1,098.01
810.65
287.36
152,305.11
109
1,098.01
809.12
288.89
152,016.22
110
1,098.01
807.59
290.42
151,725.80
111
1,098.01
806.04
291.97
151,433.83
112
1,098.01
804.49
293.52
151,140.31
113
1,098.01
802.93
295.08
150,845.23
114
1,098.01
801.37
296.64
150,548.59
115
1,098.01
799.79
298.22
150,250.37
116
1,098.01
798.21
299.80
149,950.56
117
1,098.01
796.61
301.40
149,649.17
118
1,098.01
795.01
303.00
149,346.17
119
1,098.01
793.40
304.61
149,041.56
120
1,098.01
791.78
306.23
148,735.33
121
1,098.01
790.16
307.85
148,427.48
122
1,098.01
788.52
309.49
148,117.99
123
1,098.01
786.88
311.13
147,806.86
124
1,098.01
785.22
312.79
147,494.07
125
1,098.01
783.56
314.45
147,179.62
126
1,098.01
781.89
316.12
146,863.51
127
1,098.01
780.21
317.80
146,545.71
128
1,098.01
778.52
319.49
146,226.22
129
1,098.01
776.83
321.18
145,905.04
130
1,098.01
775.12
322.89
145,582.15
131
1,098.01
773.41
324.60
145,257.54
132
1,098.01
771.68
326.33
144,931.21
133
1,098.01
769.95
328.06
144,603.15
134
1,098.01
768.20
329.81
144,273.35
135
1,098.01
766.45
331.56
143,941.79
136
1,098.01
764.69
333.32
143,608.47
137
1,098.01
762.92
335.09
143,273.38
138
1,098.01
761.14
336.87
142,936.51
139
1,098.01
759.35
338.66
142,597.85
140
1,098.01
757.55
340.46
142,257.39
141
1,098.01
755.74
342.27
141,915.12
142
1,098.01
753.92
344.09
141,571.04
143
1,098.01
752.10
345.91
141,225.12
144
1,098.01
750.26
347.75
140,877.37
145
1,098.01
748.41
349.60
140,527.77
146
1,098.01
746.55
351.46
140,176.32
147
1,098.01
744.69
353.32
139,822.99
148
1,098.01
742.81
355.20
139,467.79
149
1,098.01
740.92
357.09
139,110.70
150
1,098.01
739.03
358.98
138,751.72
151
1,098.01
737.12
360.89
138,390.83
152
1,098.01
735.20
362.81
138,028.02
153
1,098.01
733.27
364.74
137,663.28
154
1,098.01
731.34
366.67
137,296.61
155
1,098.01
729.39
368.62
136,927.99
156
1,098.01
727.43
370.58
136,557.41
157
1,098.01
725.46
372.55
136,184.86
158
1,098.01
723.48
374.53
135,810.33
159
1,098.01
721.49
376.52
135,433.81
160
1,098.01
719.49
378.52
135,055.30
161
1,098.01
717.48
380.53
134,674.77
162
1,098.01
715.46
382.55
134,292.22
163
1,098.01
713.43
384.58
133,907.63
164
1,098.01
711.38
386.63
133,521.01
165
1,098.01
709.33
388.68
133,132.33
166
1,098.01
707.27
390.74
132,741.58
167
1,098.01
705.19
392.82
132,348.76
168
1,098.01
703.10
394.91
131,953.86
169
1,098.01
701.00
397.01
131,556.85
170
1,098.01
698.90
399.11
131,157.74
171
1,098.01
696.78
401.23
130,756.50
172
1,098.01
694.64
403.37
130,353.14
173
1,098.01
692.50
405.51
129,947.63
174
1,098.01
690.35
407.66
129,539.97
175
1,098.01
688.18
409.83
129,130.14
176
1,098.01
686.00
412.01
128,718.13
177
1,098.01
683.82
414.19
128,303.94
178
1,098.01
681.61
416.40
127,887.54
179
1,098.01
679.40
418.61
127,468.93
180
1,098.01
677.18
420.83
127,048.10
181
1,098.01
674.94
423.07
126,625.03
182
1,098.01
672.70
425.31
126,199.72
183
1,098.01
670.44
427.57
125,772.15
184
1,098.01
668.16
429.85
125,342.30
185
1,098.01
665.88
432.13
124,910.17
186
1,098.01
663.59
434.42
124,475.75
187
1,098.01
661.28
436.73
124,039.01
188
1,098.01
658.96
439.05
123,599.96
189
1,098.01
656.62
441.39
123,158.58
190
1,098.01
654.28
443.73
122,714.85
191
1,098.01
651.92
446.09
122,268.76
192
1,098.01
649.55
448.46
121,820.30
193
1,098.01
647.17
450.84
121,369.46
194
1,098.01
644.78
453.23
120,916.23
195
1,098.01
642.37
455.64
120,460.58
196
1,098.01
639.95
458.06
120,002.52
197
1,098.01
637.51
460.50
119,542.02
198
1,098.01
635.07
462.94
119,079.08
199
1,098.01
632.61
465.40
118,613.68
200
1,098.01
630.14
467.87
118,145.80
201
1,098.01
627.65
470.36
117,675.44
202
1,098.01
625.15
472.86
117,202.58
203
1,098.01
622.64
475.37
116,727.21
204
1,098.01
620.11
477.90
116,249.32
205
1,098.01
617.57
480.44
115,768.88
206
1,098.01
615.02
482.99
115,285.89
207
1,098.01
612.46
485.55
114,800.34
208
1,098.01
609.88
488.13
114,312.21
209
1,098.01
607.28
490.73
113,821.48
210
1,098.01
604.68
493.33
113,328.15
211
1,098.01
602.06
495.95
112,832.19
212
1,098.01
599.42
498.59
112,333.60
213
1,098.01
596.77
501.24
111,832.37
214
1,098.01
594.11
503.90
111,328.47
215
1,098.01
591.43
506.58
110,821.89
216
1,098.01
588.74
509.27
110,312.62
217
1,098.01
586.04
511.97
109,800.64
218
1,098.01
583.32
514.69
109,285.95
219
1,098.01
580.58
517.43
108,768.52
220
1,098.01
577.83
520.18
108,248.35
221
1,098.01
575.07
522.94
107,725.40
222
1,098.01
572.29
525.72
107,199.69
223
1,098.01
569.50
528.51
106,671.17
224
1,098.01
566.69
531.32
106,139.85
225
1,098.01
563.87
534.14
105,605.71
226
1,098.01
561.03
536.98
105,068.73
227
1,098.01
558.18
539.83
104,528.90
228
1,098.01
555.31
542.70
103,986.20
229
1,098.01
552.43
545.58
103,440.62
230
1,098.01
549.53
548.48
102,892.14
231
1,098.01
546.61
551.40
102,340.74
232
1,098.01
543.69
554.32
101,786.42
233
1,098.01
540.74
557.27
101,229.15
234
1,098.01
537.78
560.23
100,668.92
235
1,098.01
534.80
563.21
100,105.71
236
1,098.01
531.81
566.20
99,539.51
237
1,098.01
528.80
569.21
98,970.30
238
1,098.01
525.78
572.23
98,398.07
239
1,098.01
522.74
575.27
97,822.80
240
1,098.01
519.68
578.33
97,244.48
241
1,098.01
516.61
581.40
96,663.08
242
1,098.01
513.52
584.49
96,078.59
243
1,098.01
510.42
587.59
95,491.00
244
1,098.01
507.30
590.71
94,900.28
245
1,098.01
504.16
593.85
94,306.43
246
1,098.01
501.00
597.01
93,709.43
247
1,098.01
497.83
600.18
93,109.25
248
1,098.01
494.64
603.37
92,505.88
249
1,098.01
491.44
606.57
91,899.31
250
1,098.01
488.22
609.79
91,289.51
251
1,098.01
484.98
613.03
90,676.48
252
1,098.01
481.72
616.29
90,060.19
253
1,098.01
478.44
619.57
89,440.62
254
1,098.01
475.15
622.86
88,817.76
255
1,098.01
471.84
626.17
88,191.60
256
1,098.01
468.52
629.49
87,562.11
257
1,098.01
465.17
632.84
86,929.27
258
1,098.01
461.81
636.20
86,293.07
259
1,098.01
458.43
639.58
85,653.49
260
1,098.01
455.03
642.98
85,010.52
261
1,098.01
451.62
646.39
84,364.13
262
1,098.01
448.18
649.83
83,714.30
263
1,098.01
444.73
653.28
83,061.02
264
1,098.01
441.26
656.75
82,404.27
265
1,098.01
437.77
660.24
81,744.04
266
1,098.01
434.27
663.74
81,080.29
267
1,098.01
430.74
667.27
80,413.02
268
1,098.01
427.19
670.82
79,742.21
269
1,098.01
423.63
674.38
79,067.83
270
1,098.01
420.05
677.96
78,389.86
271
1,098.01
416.45
681.56
77,708.30
272
1,098.01
412.83
685.18
77,023.12
273
1,098.01
409.19
688.82
76,334.29
274
1,098.01
405.53
692.48
75,641.81
275
1,098.01
401.85
696.16
74,945.64
276
1,098.01
398.15
699.86
74,245.78
277
1,098.01
394.43
703.58
73,542.20
278
1,098.01
390.69
707.32
72,834.89
279
1,098.01
386.94
711.07
72,123.81
280
1,098.01
383.16
714.85
71,408.96
281
1,098.01
379.36
718.65
70,690.31
282
1,098.01
375.54
722.47
69,967.84
283
1,098.01
371.70
726.31
69,241.54
284
1,098.01
367.85
730.16
68,511.37
285
1,098.01
363.97
734.04
67,777.33
286
1,098.01
360.07
737.94
67,039.39
287
1,098.01
356.15
741.86
66,297.52
288
1,098.01
352.21
745.80
65,551.72
289
1,098.01
348.24
749.77
64,801.95
290
1,098.01
344.26
753.75
64,048.20
291
1,098.01
340.26
757.75
63,290.45
292
1,098.01
336.23
761.78
62,528.67
293
1,098.01
332.18
765.83
61,762.84
294
1,098.01
328.12
769.89
60,992.95
295
1,098.01
324.03
773.98
60,218.96
296
1,098.01
319.91
778.10
59,440.87
297
1,098.01
315.78
782.23
58,658.63
298
1,098.01
311.62
786.39
57,872.25
299
1,098.01
307.45
790.56
57,081.69
300
1,098.01
303.25
794.76
56,286.92
301
1,098.01
299.02
798.99
55,487.94
302
1,098.01
294.78
803.23
54,684.71
303
1,098.01
290.51
807.50
53,877.21
304
1,098.01
286.22
811.79
53,065.42
305
1,098.01
281.91
816.10
52,249.32
306
1,098.01
277.57
820.44
51,428.89
307
1,098.01
273.22
824.79
50,604.09
308
1,098.01
268.83
829.18
49,774.92
309
1,098.01
264.43
833.58
48,941.33
310
1,098.01
260.00
838.01
48,103.33
311
1,098.01
255.55
842.46
47,260.86
312
1,098.01
251.07
846.94
46,413.93
313
1,098.01
246.57
851.44
45,562.49
314
1,098.01
242.05
855.96
44,706.53
315
1,098.01
237.50
860.51
43,846.03
316
1,098.01
232.93
865.08
42,980.95
317
1,098.01
228.34
869.67
42,111.27
318
1,098.01
223.72
874.29
41,236.98
319
1,098.01
219.07
878.94
40,358.04
320
1,098.01
214.40
883.61
39,474.43
321
1,098.01
209.71
888.30
38,586.13
322
1,098.01
204.99
893.02
37,693.11
323
1,098.01
200.24
897.77
36,795.35
324
1,098.01
195.48
902.53
35,892.81
325
1,098.01
190.68
907.33
34,985.48
326
1,098.01
185.86
912.15
34,073.33
327
1,098.01
181.01
917.00
33,156.34
328
1,098.01
176.14
921.87
32,234.47
329
1,098.01
171.25
926.76
31,307.70
330
1,098.01
166.32
931.69
30,376.02
331
1,098.01
161.37
936.64
29,439.38
332
1,098.01
156.40
941.61
28,497.77
333
1,098.01
151.39
946.62
27,551.15
334
1,098.01
146.37
951.64
26,599.51
335
1,098.01
141.31
956.70
25,642.81
336
1,098.01
136.23
961.78
24,681.02
337
1,098.01
131.12
966.89
23,714.13
338
1,098.01
125.98
972.03
22,742.10
339
1,098.01
120.82
977.19
21,764.91
340
1,098.01
115.63
982.38
20,782.53
341
1,098.01
110.41
987.60
19,794.92
342
1,098.01
105.16
992.85
18,802.07
343
1,098.01
99.89
998.12
17,803.95
344
1,098.01
94.58
1,003.43
16,800.52
345
1,098.01
89.25
1,008.76
15,791.77
346
1,098.01
83.89
1,014.12
14,777.65
347
1,098.01
78.51
1,019.50
13,758.15
348
1,098.01
73.09
1,024.92
12,733.23
349
1,098.01
67.65
1,030.36
11,702.86
350
1,098.01
62.17
1,035.84
10,667.02
351
1,098.01
56.67
1,041.34
9,625.68
352
1,098.01
51.14
1,046.87
8,578.81
353
1,098.01
45.57
1,052.44
7,526.37
354
1,098.01
39.98
1,058.03
6,468.35
355
1,098.01
34.36
1,063.65
5,404.70
356
1,098.01
28.71
1,069.30
4,335.40
357
1,098.01
23.03
1,074.98
3,260.42
358
1,098.01
17.32
1,080.69
2,179.74
359
1,098.01
11.58
1,086.43
1,093.31
360
1,099.11
5.81
1,093.31
0.00
Totals
395,284.70
219,284.70
176,000.00

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