Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,001.10  
 

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
1,001.10
808.12
192.99
176,123.02
2
1,001.10
807.23
193.87
175,929.15
3
1,001.10
806.34
194.76
175,734.39
4
1,001.10
805.45
195.65
175,538.74
5
1,001.10
804.55
196.55
175,342.19
6
1,001.10
803.65
197.45
175,144.74
7
1,001.10
802.75
198.35
174,946.39
8
1,001.10
801.84
199.26
174,747.13
9
1,001.10
800.92
200.18
174,546.95
10
1,001.10
800.01
201.09
174,345.86
11
1,001.10
799.09
202.01
174,143.84
12
1,001.10
798.16
202.94
173,940.90
13
1,001.10
797.23
203.87
173,737.03
14
1,001.10
796.29
204.81
173,532.22
15
1,001.10
795.36
205.74
173,326.48
16
1,001.10
794.41
206.69
173,119.79
17
1,001.10
793.47
207.63
172,912.16
18
1,001.10
792.51
208.59
172,703.57
19
1,001.10
791.56
209.54
172,494.03
20
1,001.10
790.60
210.50
172,283.53
21
1,001.10
789.63
211.47
172,072.06
22
1,001.10
788.66
212.44
171,859.63
23
1,001.10
787.69
213.41
171,646.22
24
1,001.10
786.71
214.39
171,431.83
25
1,001.10
785.73
215.37
171,216.46
26
1,001.10
784.74
216.36
171,000.10
27
1,001.10
783.75
217.35
170,782.75
28
1,001.10
782.75
218.35
170,564.40
29
1,001.10
781.75
219.35
170,345.06
30
1,001.10
780.75
220.35
170,124.71
31
1,001.10
779.74
221.36
169,903.34
32
1,001.10
778.72
222.38
169,680.97
33
1,001.10
777.70
223.40
169,457.57
34
1,001.10
776.68
224.42
169,233.15
35
1,001.10
775.65
225.45
169,007.70
36
1,001.10
774.62
226.48
168,781.22
37
1,001.10
773.58
227.52
168,553.70
38
1,001.10
772.54
228.56
168,325.14
39
1,001.10
771.49
229.61
168,095.53
40
1,001.10
770.44
230.66
167,864.87
41
1,001.10
769.38
231.72
167,633.15
42
1,001.10
768.32
232.78
167,400.37
43
1,001.10
767.25
233.85
167,166.52
44
1,001.10
766.18
234.92
166,931.60
45
1,001.10
765.10
236.00
166,695.60
46
1,001.10
764.02
237.08
166,458.52
47
1,001.10
762.93
238.17
166,220.36
48
1,001.10
761.84
239.26
165,981.10
49
1,001.10
760.75
240.35
165,740.75
50
1,001.10
759.65
241.45
165,499.29
51
1,001.10
758.54
242.56
165,256.73
52
1,001.10
757.43
243.67
165,013.06
53
1,001.10
756.31
244.79
164,768.27
54
1,001.10
755.19
245.91
164,522.36
55
1,001.10
754.06
247.04
164,275.32
56
1,001.10
752.93
248.17
164,027.15
57
1,001.10
751.79
249.31
163,777.84
58
1,001.10
750.65
250.45
163,527.39
59
1,001.10
749.50
251.60
163,275.79
60
1,001.10
748.35
252.75
163,023.03
61
1,001.10
747.19
253.91
162,769.12
62
1,001.10
746.03
255.07
162,514.05
63
1,001.10
744.86
256.24
162,257.80
64
1,001.10
743.68
257.42
162,000.39
65
1,001.10
742.50
258.60
161,741.79
66
1,001.10
741.32
259.78
161,482.00
67
1,001.10
740.13
260.97
161,221.03
68
1,001.10
738.93
262.17
160,958.86
69
1,001.10
737.73
263.37
160,695.49
70
1,001.10
736.52
264.58
160,430.91
71
1,001.10
735.31
265.79
160,165.12
72
1,001.10
734.09
267.01
159,898.11
73
1,001.10
732.87
268.23
159,629.87
74
1,001.10
731.64
269.46
159,360.41
75
1,001.10
730.40
270.70
159,089.71
76
1,001.10
729.16
271.94
158,817.77
77
1,001.10
727.91
273.19
158,544.59
78
1,001.10
726.66
274.44
158,270.15
79
1,001.10
725.40
275.70
157,994.46
80
1,001.10
724.14
276.96
157,717.50
81
1,001.10
722.87
278.23
157,439.27
82
1,001.10
721.60
279.50
157,159.77
83
1,001.10
720.32
280.78
156,878.98
84
1,001.10
719.03
282.07
156,596.91
85
1,001.10
717.74
283.36
156,313.55
86
1,001.10
716.44
284.66
156,028.88
87
1,001.10
715.13
285.97
155,742.92
88
1,001.10
713.82
287.28
155,455.64
89
1,001.10
712.51
288.59
155,167.04
90
1,001.10
711.18
289.92
154,877.12
91
1,001.10
709.85
291.25
154,585.88
92
1,001.10
708.52
292.58
154,293.30
93
1,001.10
707.18
293.92
153,999.37
94
1,001.10
705.83
295.27
153,704.10
95
1,001.10
704.48
296.62
153,407.48
96
1,001.10
703.12
297.98
153,109.50
97
1,001.10
701.75
299.35
152,810.15
98
1,001.10
700.38
300.72
152,509.43
99
1,001.10
699.00
302.10
152,207.33
100
1,001.10
697.62
303.48
151,903.85
101
1,001.10
696.23
304.87
151,598.98
102
1,001.10
694.83
306.27
151,292.70
103
1,001.10
693.42
307.68
150,985.03
104
1,001.10
692.01
309.09
150,675.94
105
1,001.10
690.60
310.50
150,365.44
106
1,001.10
689.17
311.93
150,053.52
107
1,001.10
687.75
313.35
149,740.16
108
1,001.10
686.31
314.79
149,425.37
109
1,001.10
684.87
316.23
149,109.14
110
1,001.10
683.42
317.68
148,791.45
111
1,001.10
681.96
319.14
148,472.32
112
1,001.10
680.50
320.60
148,151.71
113
1,001.10
679.03
322.07
147,829.64
114
1,001.10
677.55
323.55
147,506.09
115
1,001.10
676.07
325.03
147,181.06
116
1,001.10
674.58
326.52
146,854.54
117
1,001.10
673.08
328.02
146,526.53
118
1,001.10
671.58
329.52
146,197.01
119
1,001.10
670.07
331.03
145,865.98
120
1,001.10
668.55
332.55
145,533.43
121
1,001.10
667.03
334.07
145,199.36
122
1,001.10
665.50
335.60
144,863.75
123
1,001.10
663.96
337.14
144,526.61
124
1,001.10
662.41
338.69
144,187.93
125
1,001.10
660.86
340.24
143,847.69
126
1,001.10
659.30
341.80
143,505.89
127
1,001.10
657.74
343.36
143,162.53
128
1,001.10
656.16
344.94
142,817.59
129
1,001.10
654.58
346.52
142,471.07
130
1,001.10
652.99
348.11
142,122.96
131
1,001.10
651.40
349.70
141,773.26
132
1,001.10
649.79
351.31
141,421.95
133
1,001.10
648.18
352.92
141,069.04
134
1,001.10
646.57
354.53
140,714.50
135
1,001.10
644.94
356.16
140,358.34
136
1,001.10
643.31
357.79
140,000.55
137
1,001.10
641.67
359.43
139,641.12
138
1,001.10
640.02
361.08
139,280.04
139
1,001.10
638.37
362.73
138,917.31
140
1,001.10
636.70
364.40
138,552.91
141
1,001.10
635.03
366.07
138,186.85
142
1,001.10
633.36
367.74
137,819.10
143
1,001.10
631.67
369.43
137,449.68
144
1,001.10
629.98
371.12
137,078.55
145
1,001.10
628.28
372.82
136,705.73
146
1,001.10
626.57
374.53
136,331.20
147
1,001.10
624.85
376.25
135,954.95
148
1,001.10
623.13
377.97
135,576.98
149
1,001.10
621.39
379.71
135,197.27
150
1,001.10
619.65
381.45
134,815.82
151
1,001.10
617.91
383.19
134,432.63
152
1,001.10
616.15
384.95
134,047.68
153
1,001.10
614.39
386.71
133,660.97
154
1,001.10
612.61
388.49
133,272.48
155
1,001.10
610.83
390.27
132,882.21
156
1,001.10
609.04
392.06
132,490.15
157
1,001.10
607.25
393.85
132,096.30
158
1,001.10
605.44
395.66
131,700.64
159
1,001.10
603.63
397.47
131,303.17
160
1,001.10
601.81
399.29
130,903.88
161
1,001.10
599.98
401.12
130,502.75
162
1,001.10
598.14
402.96
130,099.79
163
1,001.10
596.29
404.81
129,694.98
164
1,001.10
594.44
406.66
129,288.32
165
1,001.10
592.57
408.53
128,879.79
166
1,001.10
590.70
410.40
128,469.39
167
1,001.10
588.82
412.28
128,057.10
168
1,001.10
586.93
414.17
127,642.93
169
1,001.10
585.03
416.07
127,226.86
170
1,001.10
583.12
417.98
126,808.89
171
1,001.10
581.21
419.89
126,388.99
172
1,001.10
579.28
421.82
125,967.18
173
1,001.10
577.35
423.75
125,543.43
174
1,001.10
575.41
425.69
125,117.73
175
1,001.10
573.46
427.64
124,690.09
176
1,001.10
571.50
429.60
124,260.49
177
1,001.10
569.53
431.57
123,828.91
178
1,001.10
567.55
433.55
123,395.36
179
1,001.10
565.56
435.54
122,959.82
180
1,001.10
563.57
437.53
122,522.29
181
1,001.10
561.56
439.54
122,082.75
182
1,001.10
559.55
441.55
121,641.20
183
1,001.10
557.52
443.58
121,197.62
184
1,001.10
555.49
445.61
120,752.01
185
1,001.10
553.45
447.65
120,304.35
186
1,001.10
551.39
449.71
119,854.65
187
1,001.10
549.33
451.77
119,402.88
188
1,001.10
547.26
453.84
118,949.05
189
1,001.10
545.18
455.92
118,493.13
190
1,001.10
543.09
458.01
118,035.12
191
1,001.10
540.99
460.11
117,575.02
192
1,001.10
538.89
462.21
117,112.80
193
1,001.10
536.77
464.33
116,648.47
194
1,001.10
534.64
466.46
116,182.01
195
1,001.10
532.50
468.60
115,713.41
196
1,001.10
530.35
470.75
115,242.66
197
1,001.10
528.20
472.90
114,769.76
198
1,001.10
526.03
475.07
114,294.69
199
1,001.10
523.85
477.25
113,817.44
200
1,001.10
521.66
479.44
113,338.00
201
1,001.10
519.47
481.63
112,856.37
202
1,001.10
517.26
483.84
112,372.52
203
1,001.10
515.04
486.06
111,886.47
204
1,001.10
512.81
488.29
111,398.18
205
1,001.10
510.57
490.53
110,907.65
206
1,001.10
508.33
492.77
110,414.88
207
1,001.10
506.07
495.03
109,919.85
208
1,001.10
503.80
497.30
109,422.55
209
1,001.10
501.52
499.58
108,922.97
210
1,001.10
499.23
501.87
108,421.10
211
1,001.10
496.93
504.17
107,916.93
212
1,001.10
494.62
506.48
107,410.45
213
1,001.10
492.30
508.80
106,901.64
214
1,001.10
489.97
511.13
106,390.51
215
1,001.10
487.62
513.48
105,877.03
216
1,001.10
485.27
515.83
105,361.20
217
1,001.10
482.91
518.19
104,843.01
218
1,001.10
480.53
520.57
104,322.44
219
1,001.10
478.14
522.96
103,799.48
220
1,001.10
475.75
525.35
103,274.13
221
1,001.10
473.34
527.76
102,746.37
222
1,001.10
470.92
530.18
102,216.19
223
1,001.10
468.49
532.61
101,683.58
224
1,001.10
466.05
535.05
101,148.53
225
1,001.10
463.60
537.50
100,611.03
226
1,001.10
461.13
539.97
100,071.06
227
1,001.10
458.66
542.44
99,528.62
228
1,001.10
456.17
544.93
98,983.70
229
1,001.10
453.68
547.42
98,436.27
230
1,001.10
451.17
549.93
97,886.34
231
1,001.10
448.65
552.45
97,333.88
232
1,001.10
446.11
554.99
96,778.90
233
1,001.10
443.57
557.53
96,221.37
234
1,001.10
441.01
560.09
95,661.28
235
1,001.10
438.45
562.65
95,098.63
236
1,001.10
435.87
565.23
94,533.40
237
1,001.10
433.28
567.82
93,965.58
238
1,001.10
430.68
570.42
93,395.15
239
1,001.10
428.06
573.04
92,822.11
240
1,001.10
425.43
575.67
92,246.45
241
1,001.10
422.80
578.30
91,668.14
242
1,001.10
420.15
580.95
91,087.19
243
1,001.10
417.48
583.62
90,503.57
244
1,001.10
414.81
586.29
89,917.28
245
1,001.10
412.12
588.98
89,328.30
246
1,001.10
409.42
591.68
88,736.62
247
1,001.10
406.71
594.39
88,142.23
248
1,001.10
403.99
597.11
87,545.12
249
1,001.10
401.25
599.85
86,945.27
250
1,001.10
398.50
602.60
86,342.66
251
1,001.10
395.74
605.36
85,737.30
252
1,001.10
392.96
608.14
85,129.16
253
1,001.10
390.18
610.92
84,518.24
254
1,001.10
387.38
613.72
83,904.52
255
1,001.10
384.56
616.54
83,287.98
256
1,001.10
381.74
619.36
82,668.61
257
1,001.10
378.90
622.20
82,046.41
258
1,001.10
376.05
625.05
81,421.36
259
1,001.10
373.18
627.92
80,793.44
260
1,001.10
370.30
630.80
80,162.64
261
1,001.10
367.41
633.69
79,528.95
262
1,001.10
364.51
636.59
78,892.36
263
1,001.10
361.59
639.51
78,252.85
264
1,001.10
358.66
642.44
77,610.41
265
1,001.10
355.71
645.39
76,965.03
266
1,001.10
352.76
648.34
76,316.68
267
1,001.10
349.78
651.32
75,665.37
268
1,001.10
346.80
654.30
75,011.07
269
1,001.10
343.80
657.30
74,353.77
270
1,001.10
340.79
660.31
73,693.45
271
1,001.10
337.76
663.34
73,030.12
272
1,001.10
334.72
666.38
72,363.74
273
1,001.10
331.67
669.43
71,694.31
274
1,001.10
328.60
672.50
71,021.80
275
1,001.10
325.52
675.58
70,346.22
276
1,001.10
322.42
678.68
69,667.54
277
1,001.10
319.31
681.79
68,985.75
278
1,001.10
316.18
684.92
68,300.84
279
1,001.10
313.05
688.05
67,612.78
280
1,001.10
309.89
691.21
66,921.57
281
1,001.10
306.72
694.38
66,227.20
282
1,001.10
303.54
697.56
65,529.64
283
1,001.10
300.34
700.76
64,828.88
284
1,001.10
297.13
703.97
64,124.91
285
1,001.10
293.91
707.19
63,417.72
286
1,001.10
290.66
710.44
62,707.28
287
1,001.10
287.41
713.69
61,993.59
288
1,001.10
284.14
716.96
61,276.63
289
1,001.10
280.85
720.25
60,556.38
290
1,001.10
277.55
723.55
59,832.83
291
1,001.10
274.23
726.87
59,105.97
292
1,001.10
270.90
730.20
58,375.77
293
1,001.10
267.56
733.54
57,642.22
294
1,001.10
264.19
736.91
56,905.32
295
1,001.10
260.82
740.28
56,165.03
296
1,001.10
257.42
743.68
55,421.36
297
1,001.10
254.01
747.09
54,674.27
298
1,001.10
250.59
750.51
53,923.76
299
1,001.10
247.15
753.95
53,169.81
300
1,001.10
243.69
757.41
52,412.41
301
1,001.10
240.22
760.88
51,651.53
302
1,001.10
236.74
764.36
50,887.17
303
1,001.10
233.23
767.87
50,119.30
304
1,001.10
229.71
771.39
49,347.91
305
1,001.10
226.18
774.92
48,572.99
306
1,001.10
222.63
778.47
47,794.52
307
1,001.10
219.06
782.04
47,012.47
308
1,001.10
215.47
785.63
46,226.85
309
1,001.10
211.87
789.23
45,437.62
310
1,001.10
208.26
792.84
44,644.78
311
1,001.10
204.62
796.48
43,848.30
312
1,001.10
200.97
800.13
43,048.17
313
1,001.10
197.30
803.80
42,244.37
314
1,001.10
193.62
807.48
41,436.89
315
1,001.10
189.92
811.18
40,625.71
316
1,001.10
186.20
814.90
39,810.82
317
1,001.10
182.47
818.63
38,992.18
318
1,001.10
178.71
822.39
38,169.80
319
1,001.10
174.94
826.16
37,343.64
320
1,001.10
171.16
829.94
36,513.70
321
1,001.10
167.35
833.75
35,679.95
322
1,001.10
163.53
837.57
34,842.39
323
1,001.10
159.69
841.41
34,000.98
324
1,001.10
155.84
845.26
33,155.72
325
1,001.10
151.96
849.14
32,306.58
326
1,001.10
148.07
853.03
31,453.55
327
1,001.10
144.16
856.94
30,596.62
328
1,001.10
140.23
860.87
29,735.75
329
1,001.10
136.29
864.81
28,870.94
330
1,001.10
132.33
868.77
28,002.16
331
1,001.10
128.34
872.76
27,129.41
332
1,001.10
124.34
876.76
26,252.65
333
1,001.10
120.32
880.78
25,371.88
334
1,001.10
116.29
884.81
24,487.06
335
1,001.10
112.23
888.87
23,598.20
336
1,001.10
108.16
892.94
22,705.25
337
1,001.10
104.07
897.03
21,808.22
338
1,001.10
99.95
901.15
20,907.07
339
1,001.10
95.82
905.28
20,001.80
340
1,001.10
91.67
909.43
19,092.37
341
1,001.10
87.51
913.59
18,178.78
342
1,001.10
83.32
917.78
17,261.00
343
1,001.10
79.11
921.99
16,339.01
344
1,001.10
74.89
926.21
15,412.80
345
1,001.10
70.64
930.46
14,482.34
346
1,001.10
66.38
934.72
13,547.62
347
1,001.10
62.09
939.01
12,608.61
348
1,001.10
57.79
943.31
11,665.30
349
1,001.10
53.47
947.63
10,717.67
350
1,001.10
49.12
951.98
9,765.69
351
1,001.10
44.76
956.34
8,809.35
352
1,001.10
40.38
960.72
7,848.63
353
1,001.10
35.97
965.13
6,883.50
354
1,001.10
31.55
969.55
5,913.95
355
1,001.10
27.11
973.99
4,939.95
356
1,001.10
22.64
978.46
3,961.50
357
1,001.10
18.16
982.94
2,978.55
358
1,001.10
13.65
987.45
1,991.10
359
1,001.10
9.13
991.97
999.13
360
1,003.71
4.58
999.13
0.00
Totals
360,398.61
184,082.61
176,316.00

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