Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,020.98  
 

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
1,020.98
831.37
189.61
177,169.39
2
1,020.98
830.48
190.50
176,978.89
3
1,020.98
829.59
191.39
176,787.50
4
1,020.98
828.69
192.29
176,595.21
5
1,020.98
827.79
193.19
176,402.02
6
1,020.98
826.88
194.10
176,207.93
7
1,020.98
825.97
195.01
176,012.92
8
1,020.98
825.06
195.92
175,817.00
9
1,020.98
824.14
196.84
175,620.16
10
1,020.98
823.22
197.76
175,422.40
11
1,020.98
822.29
198.69
175,223.72
12
1,020.98
821.36
199.62
175,024.10
13
1,020.98
820.43
200.55
174,823.54
14
1,020.98
819.49
201.49
174,622.05
15
1,020.98
818.54
202.44
174,419.61
16
1,020.98
817.59
203.39
174,216.22
17
1,020.98
816.64
204.34
174,011.88
18
1,020.98
815.68
205.30
173,806.58
19
1,020.98
814.72
206.26
173,600.32
20
1,020.98
813.75
207.23
173,393.09
21
1,020.98
812.78
208.20
173,184.89
22
1,020.98
811.80
209.18
172,975.71
23
1,020.98
810.82
210.16
172,765.56
24
1,020.98
809.84
211.14
172,554.42
25
1,020.98
808.85
212.13
172,342.28
26
1,020.98
807.85
213.13
172,129.16
27
1,020.98
806.86
214.12
171,915.03
28
1,020.98
805.85
215.13
171,699.91
29
1,020.98
804.84
216.14
171,483.77
30
1,020.98
803.83
217.15
171,266.62
31
1,020.98
802.81
218.17
171,048.45
32
1,020.98
801.79
219.19
170,829.26
33
1,020.98
800.76
220.22
170,609.04
34
1,020.98
799.73
221.25
170,387.79
35
1,020.98
798.69
222.29
170,165.51
36
1,020.98
797.65
223.33
169,942.18
37
1,020.98
796.60
224.38
169,717.80
38
1,020.98
795.55
225.43
169,492.37
39
1,020.98
794.50
226.48
169,265.89
40
1,020.98
793.43
227.55
169,038.34
41
1,020.98
792.37
228.61
168,809.73
42
1,020.98
791.30
229.68
168,580.05
43
1,020.98
790.22
230.76
168,349.28
44
1,020.98
789.14
231.84
168,117.44
45
1,020.98
788.05
232.93
167,884.51
46
1,020.98
786.96
234.02
167,650.49
47
1,020.98
785.86
235.12
167,415.37
48
1,020.98
784.76
236.22
167,179.15
49
1,020.98
783.65
237.33
166,941.82
50
1,020.98
782.54
238.44
166,703.38
51
1,020.98
781.42
239.56
166,463.83
52
1,020.98
780.30
240.68
166,223.15
53
1,020.98
779.17
241.81
165,981.34
54
1,020.98
778.04
242.94
165,738.39
55
1,020.98
776.90
244.08
165,494.31
56
1,020.98
775.75
245.23
165,249.09
57
1,020.98
774.61
246.37
165,002.71
58
1,020.98
773.45
247.53
164,755.18
59
1,020.98
772.29
248.69
164,506.49
60
1,020.98
771.12
249.86
164,256.64
61
1,020.98
769.95
251.03
164,005.61
62
1,020.98
768.78
252.20
163,753.41
63
1,020.98
767.59
253.39
163,500.02
64
1,020.98
766.41
254.57
163,245.45
65
1,020.98
765.21
255.77
162,989.68
66
1,020.98
764.01
256.97
162,732.71
67
1,020.98
762.81
258.17
162,474.54
68
1,020.98
761.60
259.38
162,215.16
69
1,020.98
760.38
260.60
161,954.57
70
1,020.98
759.16
261.82
161,692.75
71
1,020.98
757.93
263.05
161,429.70
72
1,020.98
756.70
264.28
161,165.43
73
1,020.98
755.46
265.52
160,899.91
74
1,020.98
754.22
266.76
160,633.15
75
1,020.98
752.97
268.01
160,365.13
76
1,020.98
751.71
269.27
160,095.87
77
1,020.98
750.45
270.53
159,825.34
78
1,020.98
749.18
271.80
159,553.54
79
1,020.98
747.91
273.07
159,280.46
80
1,020.98
746.63
274.35
159,006.11
81
1,020.98
745.34
275.64
158,730.47
82
1,020.98
744.05
276.93
158,453.54
83
1,020.98
742.75
278.23
158,175.31
84
1,020.98
741.45
279.53
157,895.78
85
1,020.98
740.14
280.84
157,614.94
86
1,020.98
738.82
282.16
157,332.78
87
1,020.98
737.50
283.48
157,049.29
88
1,020.98
736.17
284.81
156,764.48
89
1,020.98
734.83
286.15
156,478.33
90
1,020.98
733.49
287.49
156,190.85
91
1,020.98
732.14
288.84
155,902.01
92
1,020.98
730.79
290.19
155,611.82
93
1,020.98
729.43
291.55
155,320.27
94
1,020.98
728.06
292.92
155,027.36
95
1,020.98
726.69
294.29
154,733.07
96
1,020.98
725.31
295.67
154,437.40
97
1,020.98
723.93
297.05
154,140.34
98
1,020.98
722.53
298.45
153,841.90
99
1,020.98
721.13
299.85
153,542.05
100
1,020.98
719.73
301.25
153,240.80
101
1,020.98
718.32
302.66
152,938.14
102
1,020.98
716.90
304.08
152,634.05
103
1,020.98
715.47
305.51
152,328.54
104
1,020.98
714.04
306.94
152,021.60
105
1,020.98
712.60
308.38
151,713.23
106
1,020.98
711.16
309.82
151,403.40
107
1,020.98
709.70
311.28
151,092.13
108
1,020.98
708.24
312.74
150,779.39
109
1,020.98
706.78
314.20
150,465.19
110
1,020.98
705.31
315.67
150,149.51
111
1,020.98
703.83
317.15
149,832.36
112
1,020.98
702.34
318.64
149,513.72
113
1,020.98
700.85
320.13
149,193.58
114
1,020.98
699.34
321.64
148,871.95
115
1,020.98
697.84
323.14
148,548.81
116
1,020.98
696.32
324.66
148,224.15
117
1,020.98
694.80
326.18
147,897.97
118
1,020.98
693.27
327.71
147,570.26
119
1,020.98
691.74
329.24
147,241.02
120
1,020.98
690.19
330.79
146,910.23
121
1,020.98
688.64
332.34
146,577.89
122
1,020.98
687.08
333.90
146,243.99
123
1,020.98
685.52
335.46
145,908.53
124
1,020.98
683.95
337.03
145,571.50
125
1,020.98
682.37
338.61
145,232.89
126
1,020.98
680.78
340.20
144,892.69
127
1,020.98
679.18
341.80
144,550.89
128
1,020.98
677.58
343.40
144,207.49
129
1,020.98
675.97
345.01
143,862.48
130
1,020.98
674.36
346.62
143,515.86
131
1,020.98
672.73
348.25
143,167.61
132
1,020.98
671.10
349.88
142,817.73
133
1,020.98
669.46
351.52
142,466.21
134
1,020.98
667.81
353.17
142,113.04
135
1,020.98
666.15
354.83
141,758.21
136
1,020.98
664.49
356.49
141,401.72
137
1,020.98
662.82
358.16
141,043.56
138
1,020.98
661.14
359.84
140,683.73
139
1,020.98
659.45
361.53
140,322.20
140
1,020.98
657.76
363.22
139,958.98
141
1,020.98
656.06
364.92
139,594.06
142
1,020.98
654.35
366.63
139,227.43
143
1,020.98
652.63
368.35
138,859.07
144
1,020.98
650.90
370.08
138,489.00
145
1,020.98
649.17
371.81
138,117.18
146
1,020.98
647.42
373.56
137,743.63
147
1,020.98
645.67
375.31
137,368.32
148
1,020.98
643.91
377.07
136,991.26
149
1,020.98
642.15
378.83
136,612.42
150
1,020.98
640.37
380.61
136,231.81
151
1,020.98
638.59
382.39
135,849.42
152
1,020.98
636.79
384.19
135,465.23
153
1,020.98
634.99
385.99
135,079.25
154
1,020.98
633.18
387.80
134,691.45
155
1,020.98
631.37
389.61
134,301.84
156
1,020.98
629.54
391.44
133,910.40
157
1,020.98
627.70
393.28
133,517.12
158
1,020.98
625.86
395.12
133,122.00
159
1,020.98
624.01
396.97
132,725.03
160
1,020.98
622.15
398.83
132,326.20
161
1,020.98
620.28
400.70
131,925.50
162
1,020.98
618.40
402.58
131,522.92
163
1,020.98
616.51
404.47
131,118.45
164
1,020.98
614.62
406.36
130,712.09
165
1,020.98
612.71
408.27
130,303.83
166
1,020.98
610.80
410.18
129,893.64
167
1,020.98
608.88
412.10
129,481.54
168
1,020.98
606.94
414.04
129,067.51
169
1,020.98
605.00
415.98
128,651.53
170
1,020.98
603.05
417.93
128,233.60
171
1,020.98
601.10
419.88
127,813.72
172
1,020.98
599.13
421.85
127,391.87
173
1,020.98
597.15
423.83
126,968.03
174
1,020.98
595.16
425.82
126,542.22
175
1,020.98
593.17
427.81
126,114.40
176
1,020.98
591.16
429.82
125,684.59
177
1,020.98
589.15
431.83
125,252.75
178
1,020.98
587.12
433.86
124,818.89
179
1,020.98
585.09
435.89
124,383.00
180
1,020.98
583.05
437.93
123,945.07
181
1,020.98
580.99
439.99
123,505.08
182
1,020.98
578.93
442.05
123,063.03
183
1,020.98
576.86
444.12
122,618.91
184
1,020.98
574.78
446.20
122,172.70
185
1,020.98
572.68
448.30
121,724.41
186
1,020.98
570.58
450.40
121,274.01
187
1,020.98
568.47
452.51
120,821.50
188
1,020.98
566.35
454.63
120,366.88
189
1,020.98
564.22
456.76
119,910.11
190
1,020.98
562.08
458.90
119,451.21
191
1,020.98
559.93
461.05
118,990.16
192
1,020.98
557.77
463.21
118,526.95
193
1,020.98
555.60
465.38
118,061.56
194
1,020.98
553.41
467.57
117,594.00
195
1,020.98
551.22
469.76
117,124.24
196
1,020.98
549.02
471.96
116,652.28
197
1,020.98
546.81
474.17
116,178.11
198
1,020.98
544.58
476.40
115,701.71
199
1,020.98
542.35
478.63
115,223.08
200
1,020.98
540.11
480.87
114,742.21
201
1,020.98
537.85
483.13
114,259.08
202
1,020.98
535.59
485.39
113,773.69
203
1,020.98
533.31
487.67
113,286.03
204
1,020.98
531.03
489.95
112,796.08
205
1,020.98
528.73
492.25
112,303.83
206
1,020.98
526.42
494.56
111,809.27
207
1,020.98
524.11
496.87
111,312.40
208
1,020.98
521.78
499.20
110,813.19
209
1,020.98
519.44
501.54
110,311.65
210
1,020.98
517.09
503.89
109,807.76
211
1,020.98
514.72
506.26
109,301.50
212
1,020.98
512.35
508.63
108,792.87
213
1,020.98
509.97
511.01
108,281.86
214
1,020.98
507.57
513.41
107,768.45
215
1,020.98
505.16
515.82
107,252.63
216
1,020.98
502.75
518.23
106,734.40
217
1,020.98
500.32
520.66
106,213.74
218
1,020.98
497.88
523.10
105,690.64
219
1,020.98
495.42
525.56
105,165.08
220
1,020.98
492.96
528.02
104,637.06
221
1,020.98
490.49
530.49
104,106.57
222
1,020.98
488.00
532.98
103,573.59
223
1,020.98
485.50
535.48
103,038.11
224
1,020.98
482.99
537.99
102,500.12
225
1,020.98
480.47
540.51
101,959.61
226
1,020.98
477.94
543.04
101,416.57
227
1,020.98
475.39
545.59
100,870.98
228
1,020.98
472.83
548.15
100,322.83
229
1,020.98
470.26
550.72
99,772.11
230
1,020.98
467.68
553.30
99,218.81
231
1,020.98
465.09
555.89
98,662.92
232
1,020.98
462.48
558.50
98,104.42
233
1,020.98
459.86
561.12
97,543.31
234
1,020.98
457.23
563.75
96,979.56
235
1,020.98
454.59
566.39
96,413.17
236
1,020.98
451.94
569.04
95,844.13
237
1,020.98
449.27
571.71
95,272.42
238
1,020.98
446.59
574.39
94,698.03
239
1,020.98
443.90
577.08
94,120.95
240
1,020.98
441.19
579.79
93,541.16
241
1,020.98
438.47
582.51
92,958.65
242
1,020.98
435.74
585.24
92,373.42
243
1,020.98
433.00
587.98
91,785.44
244
1,020.98
430.24
590.74
91,194.70
245
1,020.98
427.48
593.50
90,601.20
246
1,020.98
424.69
596.29
90,004.91
247
1,020.98
421.90
599.08
89,405.83
248
1,020.98
419.09
601.89
88,803.94
249
1,020.98
416.27
604.71
88,199.23
250
1,020.98
413.43
607.55
87,591.68
251
1,020.98
410.59
610.39
86,981.29
252
1,020.98
407.72
613.26
86,368.03
253
1,020.98
404.85
616.13
85,751.90
254
1,020.98
401.96
619.02
85,132.88
255
1,020.98
399.06
621.92
84,510.96
256
1,020.98
396.15
624.83
83,886.13
257
1,020.98
393.22
627.76
83,258.36
258
1,020.98
390.27
630.71
82,627.66
259
1,020.98
387.32
633.66
81,993.99
260
1,020.98
384.35
636.63
81,357.36
261
1,020.98
381.36
639.62
80,717.74
262
1,020.98
378.36
642.62
80,075.13
263
1,020.98
375.35
645.63
79,429.50
264
1,020.98
372.33
648.65
78,780.85
265
1,020.98
369.29
651.69
78,129.15
266
1,020.98
366.23
654.75
77,474.40
267
1,020.98
363.16
657.82
76,816.58
268
1,020.98
360.08
660.90
76,155.68
269
1,020.98
356.98
664.00
75,491.68
270
1,020.98
353.87
667.11
74,824.57
271
1,020.98
350.74
670.24
74,154.33
272
1,020.98
347.60
673.38
73,480.95
273
1,020.98
344.44
676.54
72,804.41
274
1,020.98
341.27
679.71
72,124.70
275
1,020.98
338.08
682.90
71,441.80
276
1,020.98
334.88
686.10
70,755.71
277
1,020.98
331.67
689.31
70,066.40
278
1,020.98
328.44
692.54
69,373.85
279
1,020.98
325.19
695.79
68,678.06
280
1,020.98
321.93
699.05
67,979.01
281
1,020.98
318.65
702.33
67,276.68
282
1,020.98
315.36
705.62
66,571.06
283
1,020.98
312.05
708.93
65,862.13
284
1,020.98
308.73
712.25
65,149.88
285
1,020.98
305.39
715.59
64,434.29
286
1,020.98
302.04
718.94
63,715.35
287
1,020.98
298.67
722.31
62,993.03
288
1,020.98
295.28
725.70
62,267.33
289
1,020.98
291.88
729.10
61,538.23
290
1,020.98
288.46
732.52
60,805.71
291
1,020.98
285.03
735.95
60,069.76
292
1,020.98
281.58
739.40
59,330.35
293
1,020.98
278.11
742.87
58,587.49
294
1,020.98
274.63
746.35
57,841.13
295
1,020.98
271.13
749.85
57,091.29
296
1,020.98
267.62
753.36
56,337.92
297
1,020.98
264.08
756.90
55,581.02
298
1,020.98
260.54
760.44
54,820.58
299
1,020.98
256.97
764.01
54,056.57
300
1,020.98
253.39
767.59
53,288.98
301
1,020.98
249.79
771.19
52,517.79
302
1,020.98
246.18
774.80
51,742.99
303
1,020.98
242.55
778.43
50,964.56
304
1,020.98
238.90
782.08
50,182.47
305
1,020.98
235.23
785.75
49,396.72
306
1,020.98
231.55
789.43
48,607.29
307
1,020.98
227.85
793.13
47,814.16
308
1,020.98
224.13
796.85
47,017.31
309
1,020.98
220.39
800.59
46,216.72
310
1,020.98
216.64
804.34
45,412.38
311
1,020.98
212.87
808.11
44,604.27
312
1,020.98
209.08
811.90
43,792.37
313
1,020.98
205.28
815.70
42,976.67
314
1,020.98
201.45
819.53
42,157.14
315
1,020.98
197.61
823.37
41,333.78
316
1,020.98
193.75
827.23
40,506.55
317
1,020.98
189.87
831.11
39,675.44
318
1,020.98
185.98
835.00
38,840.44
319
1,020.98
182.06
838.92
38,001.52
320
1,020.98
178.13
842.85
37,158.68
321
1,020.98
174.18
846.80
36,311.88
322
1,020.98
170.21
850.77
35,461.11
323
1,020.98
166.22
854.76
34,606.35
324
1,020.98
162.22
858.76
33,747.59
325
1,020.98
158.19
862.79
32,884.80
326
1,020.98
154.15
866.83
32,017.97
327
1,020.98
150.08
870.90
31,147.08
328
1,020.98
146.00
874.98
30,272.10
329
1,020.98
141.90
879.08
29,393.02
330
1,020.98
137.78
883.20
28,509.82
331
1,020.98
133.64
887.34
27,622.48
332
1,020.98
129.48
891.50
26,730.98
333
1,020.98
125.30
895.68
25,835.30
334
1,020.98
121.10
899.88
24,935.42
335
1,020.98
116.88
904.10
24,031.33
336
1,020.98
112.65
908.33
23,122.99
337
1,020.98
108.39
912.59
22,210.40
338
1,020.98
104.11
916.87
21,293.53
339
1,020.98
99.81
921.17
20,372.37
340
1,020.98
95.50
925.48
19,446.88
341
1,020.98
91.16
929.82
18,517.06
342
1,020.98
86.80
934.18
17,582.88
343
1,020.98
82.42
938.56
16,644.32
344
1,020.98
78.02
942.96
15,701.36
345
1,020.98
73.60
947.38
14,753.98
346
1,020.98
69.16
951.82
13,802.16
347
1,020.98
64.70
956.28
12,845.88
348
1,020.98
60.22
960.76
11,885.11
349
1,020.98
55.71
965.27
10,919.84
350
1,020.98
51.19
969.79
9,950.05
351
1,020.98
46.64
974.34
8,975.71
352
1,020.98
42.07
978.91
7,996.80
353
1,020.98
37.49
983.49
7,013.31
354
1,020.98
32.87
988.11
6,025.20
355
1,020.98
28.24
992.74
5,032.47
356
1,020.98
23.59
997.39
4,035.08
357
1,020.98
18.91
1,002.07
3,033.01
358
1,020.98
14.22
1,006.76
2,026.25
359
1,020.98
9.50
1,011.48
1,014.77
360
1,019.52
4.76
1,014.77
0.00
Totals
367,551.34
190,192.34
177,359.00

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