Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,001.01  
 

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
1,001.01
808.04
192.97
176,107.03
2
1,001.01
807.16
193.85
175,913.18
3
1,001.01
806.27
194.74
175,718.44
4
1,001.01
805.38
195.63
175,522.80
5
1,001.01
804.48
196.53
175,326.27
6
1,001.01
803.58
197.43
175,128.84
7
1,001.01
802.67
198.34
174,930.51
8
1,001.01
801.76
199.25
174,731.26
9
1,001.01
800.85
200.16
174,531.10
10
1,001.01
799.93
201.08
174,330.03
11
1,001.01
799.01
202.00
174,128.03
12
1,001.01
798.09
202.92
173,925.11
13
1,001.01
797.16
203.85
173,721.25
14
1,001.01
796.22
204.79
173,516.47
15
1,001.01
795.28
205.73
173,310.74
16
1,001.01
794.34
206.67
173,104.07
17
1,001.01
793.39
207.62
172,896.45
18
1,001.01
792.44
208.57
172,687.89
19
1,001.01
791.49
209.52
172,478.36
20
1,001.01
790.53
210.48
172,267.88
21
1,001.01
789.56
211.45
172,056.43
22
1,001.01
788.59
212.42
171,844.01
23
1,001.01
787.62
213.39
171,630.62
24
1,001.01
786.64
214.37
171,416.25
25
1,001.01
785.66
215.35
171,200.90
26
1,001.01
784.67
216.34
170,984.56
27
1,001.01
783.68
217.33
170,767.23
28
1,001.01
782.68
218.33
170,548.90
29
1,001.01
781.68
219.33
170,329.57
30
1,001.01
780.68
220.33
170,109.24
31
1,001.01
779.67
221.34
169,887.90
32
1,001.01
778.65
222.36
169,665.54
33
1,001.01
777.63
223.38
169,442.16
34
1,001.01
776.61
224.40
169,217.76
35
1,001.01
775.58
225.43
168,992.34
36
1,001.01
774.55
226.46
168,765.87
37
1,001.01
773.51
227.50
168,538.37
38
1,001.01
772.47
228.54
168,309.83
39
1,001.01
771.42
229.59
168,080.24
40
1,001.01
770.37
230.64
167,849.60
41
1,001.01
769.31
231.70
167,617.90
42
1,001.01
768.25
232.76
167,385.14
43
1,001.01
767.18
233.83
167,151.31
44
1,001.01
766.11
234.90
166,916.41
45
1,001.01
765.03
235.98
166,680.43
46
1,001.01
763.95
237.06
166,443.38
47
1,001.01
762.87
238.14
166,205.23
48
1,001.01
761.77
239.24
165,966.00
49
1,001.01
760.68
240.33
165,725.66
50
1,001.01
759.58
241.43
165,484.23
51
1,001.01
758.47
242.54
165,241.69
52
1,001.01
757.36
243.65
164,998.04
53
1,001.01
756.24
244.77
164,753.27
54
1,001.01
755.12
245.89
164,507.38
55
1,001.01
753.99
247.02
164,260.36
56
1,001.01
752.86
248.15
164,012.21
57
1,001.01
751.72
249.29
163,762.92
58
1,001.01
750.58
250.43
163,512.49
59
1,001.01
749.43
251.58
163,260.91
60
1,001.01
748.28
252.73
163,008.18
61
1,001.01
747.12
253.89
162,754.29
62
1,001.01
745.96
255.05
162,499.24
63
1,001.01
744.79
256.22
162,243.02
64
1,001.01
743.61
257.40
161,985.62
65
1,001.01
742.43
258.58
161,727.05
66
1,001.01
741.25
259.76
161,467.29
67
1,001.01
740.06
260.95
161,206.33
68
1,001.01
738.86
262.15
160,944.19
69
1,001.01
737.66
263.35
160,680.84
70
1,001.01
736.45
264.56
160,416.28
71
1,001.01
735.24
265.77
160,150.51
72
1,001.01
734.02
266.99
159,883.53
73
1,001.01
732.80
268.21
159,615.31
74
1,001.01
731.57
269.44
159,345.88
75
1,001.01
730.34
270.67
159,075.20
76
1,001.01
729.09
271.92
158,803.28
77
1,001.01
727.85
273.16
158,530.12
78
1,001.01
726.60
274.41
158,255.71
79
1,001.01
725.34
275.67
157,980.04
80
1,001.01
724.08
276.93
157,703.10
81
1,001.01
722.81
278.20
157,424.90
82
1,001.01
721.53
279.48
157,145.42
83
1,001.01
720.25
280.76
156,864.66
84
1,001.01
718.96
282.05
156,582.61
85
1,001.01
717.67
283.34
156,299.27
86
1,001.01
716.37
284.64
156,014.64
87
1,001.01
715.07
285.94
155,728.69
88
1,001.01
713.76
287.25
155,441.44
89
1,001.01
712.44
288.57
155,152.87
90
1,001.01
711.12
289.89
154,862.98
91
1,001.01
709.79
291.22
154,571.75
92
1,001.01
708.45
292.56
154,279.20
93
1,001.01
707.11
293.90
153,985.30
94
1,001.01
705.77
295.24
153,690.06
95
1,001.01
704.41
296.60
153,393.46
96
1,001.01
703.05
297.96
153,095.50
97
1,001.01
701.69
299.32
152,796.18
98
1,001.01
700.32
300.69
152,495.49
99
1,001.01
698.94
302.07
152,193.41
100
1,001.01
697.55
303.46
151,889.96
101
1,001.01
696.16
304.85
151,585.11
102
1,001.01
694.77
306.24
151,278.87
103
1,001.01
693.36
307.65
150,971.22
104
1,001.01
691.95
309.06
150,662.16
105
1,001.01
690.53
310.48
150,351.68
106
1,001.01
689.11
311.90
150,039.78
107
1,001.01
687.68
313.33
149,726.46
108
1,001.01
686.25
314.76
149,411.69
109
1,001.01
684.80
316.21
149,095.49
110
1,001.01
683.35
317.66
148,777.83
111
1,001.01
681.90
319.11
148,458.72
112
1,001.01
680.44
320.57
148,138.15
113
1,001.01
678.97
322.04
147,816.10
114
1,001.01
677.49
323.52
147,492.58
115
1,001.01
676.01
325.00
147,167.58
116
1,001.01
674.52
326.49
146,841.09
117
1,001.01
673.02
327.99
146,513.10
118
1,001.01
671.52
329.49
146,183.61
119
1,001.01
670.01
331.00
145,852.61
120
1,001.01
668.49
332.52
145,520.09
121
1,001.01
666.97
334.04
145,186.04
122
1,001.01
665.44
335.57
144,850.47
123
1,001.01
663.90
337.11
144,513.36
124
1,001.01
662.35
338.66
144,174.70
125
1,001.01
660.80
340.21
143,834.49
126
1,001.01
659.24
341.77
143,492.72
127
1,001.01
657.67
343.34
143,149.39
128
1,001.01
656.10
344.91
142,804.48
129
1,001.01
654.52
346.49
142,457.99
130
1,001.01
652.93
348.08
142,109.91
131
1,001.01
651.34
349.67
141,760.24
132
1,001.01
649.73
351.28
141,408.96
133
1,001.01
648.12
352.89
141,056.08
134
1,001.01
646.51
354.50
140,701.58
135
1,001.01
644.88
356.13
140,345.45
136
1,001.01
643.25
357.76
139,987.69
137
1,001.01
641.61
359.40
139,628.29
138
1,001.01
639.96
361.05
139,267.24
139
1,001.01
638.31
362.70
138,904.54
140
1,001.01
636.65
364.36
138,540.18
141
1,001.01
634.98
366.03
138,174.14
142
1,001.01
633.30
367.71
137,806.43
143
1,001.01
631.61
369.40
137,437.03
144
1,001.01
629.92
371.09
137,065.94
145
1,001.01
628.22
372.79
136,693.15
146
1,001.01
626.51
374.50
136,318.65
147
1,001.01
624.79
376.22
135,942.44
148
1,001.01
623.07
377.94
135,564.49
149
1,001.01
621.34
379.67
135,184.82
150
1,001.01
619.60
381.41
134,803.41
151
1,001.01
617.85
383.16
134,420.25
152
1,001.01
616.09
384.92
134,035.33
153
1,001.01
614.33
386.68
133,648.65
154
1,001.01
612.56
388.45
133,260.20
155
1,001.01
610.78
390.23
132,869.96
156
1,001.01
608.99
392.02
132,477.94
157
1,001.01
607.19
393.82
132,084.12
158
1,001.01
605.39
395.62
131,688.49
159
1,001.01
603.57
397.44
131,291.06
160
1,001.01
601.75
399.26
130,891.80
161
1,001.01
599.92
401.09
130,490.71
162
1,001.01
598.08
402.93
130,087.78
163
1,001.01
596.24
404.77
129,683.01
164
1,001.01
594.38
406.63
129,276.38
165
1,001.01
592.52
408.49
128,867.88
166
1,001.01
590.64
410.37
128,457.52
167
1,001.01
588.76
412.25
128,045.27
168
1,001.01
586.87
414.14
127,631.14
169
1,001.01
584.98
416.03
127,215.10
170
1,001.01
583.07
417.94
126,797.16
171
1,001.01
581.15
419.86
126,377.31
172
1,001.01
579.23
421.78
125,955.52
173
1,001.01
577.30
423.71
125,531.81
174
1,001.01
575.35
425.66
125,106.15
175
1,001.01
573.40
427.61
124,678.55
176
1,001.01
571.44
429.57
124,248.98
177
1,001.01
569.47
431.54
123,817.45
178
1,001.01
567.50
433.51
123,383.93
179
1,001.01
565.51
435.50
122,948.43
180
1,001.01
563.51
437.50
122,510.94
181
1,001.01
561.51
439.50
122,071.43
182
1,001.01
559.49
441.52
121,629.92
183
1,001.01
557.47
443.54
121,186.38
184
1,001.01
555.44
445.57
120,740.81
185
1,001.01
553.40
447.61
120,293.19
186
1,001.01
551.34
449.67
119,843.53
187
1,001.01
549.28
451.73
119,391.80
188
1,001.01
547.21
453.80
118,938.00
189
1,001.01
545.13
455.88
118,482.12
190
1,001.01
543.04
457.97
118,024.16
191
1,001.01
540.94
460.07
117,564.09
192
1,001.01
538.84
462.17
117,101.92
193
1,001.01
536.72
464.29
116,637.62
194
1,001.01
534.59
466.42
116,171.20
195
1,001.01
532.45
468.56
115,702.64
196
1,001.01
530.30
470.71
115,231.94
197
1,001.01
528.15
472.86
114,759.07
198
1,001.01
525.98
475.03
114,284.04
199
1,001.01
523.80
477.21
113,806.83
200
1,001.01
521.61
479.40
113,327.44
201
1,001.01
519.42
481.59
112,845.85
202
1,001.01
517.21
483.80
112,362.05
203
1,001.01
514.99
486.02
111,876.03
204
1,001.01
512.77
488.24
111,387.78
205
1,001.01
510.53
490.48
110,897.30
206
1,001.01
508.28
492.73
110,404.57
207
1,001.01
506.02
494.99
109,909.58
208
1,001.01
503.75
497.26
109,412.32
209
1,001.01
501.47
499.54
108,912.79
210
1,001.01
499.18
501.83
108,410.96
211
1,001.01
496.88
504.13
107,906.83
212
1,001.01
494.57
506.44
107,400.40
213
1,001.01
492.25
508.76
106,891.64
214
1,001.01
489.92
511.09
106,380.55
215
1,001.01
487.58
513.43
105,867.12
216
1,001.01
485.22
515.79
105,351.33
217
1,001.01
482.86
518.15
104,833.18
218
1,001.01
480.49
520.52
104,312.66
219
1,001.01
478.10
522.91
103,789.75
220
1,001.01
475.70
525.31
103,264.44
221
1,001.01
473.30
527.71
102,736.72
222
1,001.01
470.88
530.13
102,206.59
223
1,001.01
468.45
532.56
101,674.03
224
1,001.01
466.01
535.00
101,139.02
225
1,001.01
463.55
537.46
100,601.57
226
1,001.01
461.09
539.92
100,061.65
227
1,001.01
458.62
542.39
99,519.25
228
1,001.01
456.13
544.88
98,974.37
229
1,001.01
453.63
547.38
98,427.00
230
1,001.01
451.12
549.89
97,877.11
231
1,001.01
448.60
552.41
97,324.70
232
1,001.01
446.07
554.94
96,769.77
233
1,001.01
443.53
557.48
96,212.28
234
1,001.01
440.97
560.04
95,652.25
235
1,001.01
438.41
562.60
95,089.64
236
1,001.01
435.83
565.18
94,524.46
237
1,001.01
433.24
567.77
93,956.69
238
1,001.01
430.63
570.38
93,386.31
239
1,001.01
428.02
572.99
92,813.32
240
1,001.01
425.39
575.62
92,237.71
241
1,001.01
422.76
578.25
91,659.45
242
1,001.01
420.11
580.90
91,078.55
243
1,001.01
417.44
583.57
90,494.98
244
1,001.01
414.77
586.24
89,908.74
245
1,001.01
412.08
588.93
89,319.81
246
1,001.01
409.38
591.63
88,728.19
247
1,001.01
406.67
594.34
88,133.85
248
1,001.01
403.95
597.06
87,536.78
249
1,001.01
401.21
599.80
86,936.98
250
1,001.01
398.46
602.55
86,334.43
251
1,001.01
395.70
605.31
85,729.12
252
1,001.01
392.93
608.08
85,121.04
253
1,001.01
390.14
610.87
84,510.17
254
1,001.01
387.34
613.67
83,896.50
255
1,001.01
384.53
616.48
83,280.01
256
1,001.01
381.70
619.31
82,660.70
257
1,001.01
378.86
622.15
82,038.55
258
1,001.01
376.01
625.00
81,413.55
259
1,001.01
373.15
627.86
80,785.69
260
1,001.01
370.27
630.74
80,154.95
261
1,001.01
367.38
633.63
79,521.31
262
1,001.01
364.47
636.54
78,884.78
263
1,001.01
361.56
639.45
78,245.32
264
1,001.01
358.62
642.39
77,602.94
265
1,001.01
355.68
645.33
76,957.61
266
1,001.01
352.72
648.29
76,309.32
267
1,001.01
349.75
651.26
75,658.06
268
1,001.01
346.77
654.24
75,003.82
269
1,001.01
343.77
657.24
74,346.57
270
1,001.01
340.76
660.25
73,686.32
271
1,001.01
337.73
663.28
73,023.04
272
1,001.01
334.69
666.32
72,356.72
273
1,001.01
331.63
669.38
71,687.34
274
1,001.01
328.57
672.44
71,014.90
275
1,001.01
325.48
675.53
70,339.37
276
1,001.01
322.39
678.62
69,660.75
277
1,001.01
319.28
681.73
68,979.02
278
1,001.01
316.15
684.86
68,294.16
279
1,001.01
313.01
688.00
67,606.17
280
1,001.01
309.86
691.15
66,915.02
281
1,001.01
306.69
694.32
66,220.70
282
1,001.01
303.51
697.50
65,523.21
283
1,001.01
300.31
700.70
64,822.51
284
1,001.01
297.10
703.91
64,118.60
285
1,001.01
293.88
707.13
63,411.47
286
1,001.01
290.64
710.37
62,701.10
287
1,001.01
287.38
713.63
61,987.47
288
1,001.01
284.11
716.90
61,270.57
289
1,001.01
280.82
720.19
60,550.38
290
1,001.01
277.52
723.49
59,826.89
291
1,001.01
274.21
726.80
59,100.09
292
1,001.01
270.88
730.13
58,369.95
293
1,001.01
267.53
733.48
57,636.47
294
1,001.01
264.17
736.84
56,899.63
295
1,001.01
260.79
740.22
56,159.41
296
1,001.01
257.40
743.61
55,415.80
297
1,001.01
253.99
747.02
54,668.78
298
1,001.01
250.57
750.44
53,918.33
299
1,001.01
247.13
753.88
53,164.45
300
1,001.01
243.67
757.34
52,407.11
301
1,001.01
240.20
760.81
51,646.30
302
1,001.01
236.71
764.30
50,882.00
303
1,001.01
233.21
767.80
50,114.20
304
1,001.01
229.69
771.32
49,342.88
305
1,001.01
226.15
774.86
48,568.02
306
1,001.01
222.60
778.41
47,789.62
307
1,001.01
219.04
781.97
47,007.64
308
1,001.01
215.45
785.56
46,222.08
309
1,001.01
211.85
789.16
45,432.92
310
1,001.01
208.23
792.78
44,640.15
311
1,001.01
204.60
796.41
43,843.74
312
1,001.01
200.95
800.06
43,043.68
313
1,001.01
197.28
803.73
42,239.95
314
1,001.01
193.60
807.41
41,432.54
315
1,001.01
189.90
811.11
40,621.43
316
1,001.01
186.18
814.83
39,806.60
317
1,001.01
182.45
818.56
38,988.04
318
1,001.01
178.70
822.31
38,165.73
319
1,001.01
174.93
826.08
37,339.64
320
1,001.01
171.14
829.87
36,509.77
321
1,001.01
167.34
833.67
35,676.10
322
1,001.01
163.52
837.49
34,838.60
323
1,001.01
159.68
841.33
33,997.27
324
1,001.01
155.82
845.19
33,152.08
325
1,001.01
151.95
849.06
32,303.02
326
1,001.01
148.06
852.95
31,450.06
327
1,001.01
144.15
856.86
30,593.20
328
1,001.01
140.22
860.79
29,732.41
329
1,001.01
136.27
864.74
28,867.67
330
1,001.01
132.31
868.70
27,998.97
331
1,001.01
128.33
872.68
27,126.29
332
1,001.01
124.33
876.68
26,249.61
333
1,001.01
120.31
880.70
25,368.91
334
1,001.01
116.27
884.74
24,484.18
335
1,001.01
112.22
888.79
23,595.38
336
1,001.01
108.15
892.86
22,702.52
337
1,001.01
104.05
896.96
21,805.56
338
1,001.01
99.94
901.07
20,904.50
339
1,001.01
95.81
905.20
19,999.30
340
1,001.01
91.66
909.35
19,089.95
341
1,001.01
87.50
913.51
18,176.44
342
1,001.01
83.31
917.70
17,258.74
343
1,001.01
79.10
921.91
16,336.83
344
1,001.01
74.88
926.13
15,410.70
345
1,001.01
70.63
930.38
14,480.32
346
1,001.01
66.37
934.64
13,545.68
347
1,001.01
62.08
938.93
12,606.75
348
1,001.01
57.78
943.23
11,663.52
349
1,001.01
53.46
947.55
10,715.97
350
1,001.01
49.11
951.90
9,764.07
351
1,001.01
44.75
956.26
8,807.82
352
1,001.01
40.37
960.64
7,847.18
353
1,001.01
35.97
965.04
6,882.13
354
1,001.01
31.54
969.47
5,912.66
355
1,001.01
27.10
973.91
4,938.75
356
1,001.01
22.64
978.37
3,960.38
357
1,001.01
18.15
982.86
2,977.52
358
1,001.01
13.65
987.36
1,990.16
359
1,001.01
9.12
991.89
998.27
360
1,002.85
4.58
998.27
0.00
Totals
360,365.44
184,065.44
176,300.00

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