Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,064.80  
 

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
1,064.80
888.00
176.80
177,423.20
2
1,064.80
887.12
177.68
177,245.52
3
1,064.80
886.23
178.57
177,066.94
4
1,064.80
885.33
179.47
176,887.48
5
1,064.80
884.44
180.36
176,707.12
6
1,064.80
883.54
181.26
176,525.85
7
1,064.80
882.63
182.17
176,343.68
8
1,064.80
881.72
183.08
176,160.60
9
1,064.80
880.80
184.00
175,976.60
10
1,064.80
879.88
184.92
175,791.68
11
1,064.80
878.96
185.84
175,605.84
12
1,064.80
878.03
186.77
175,419.07
13
1,064.80
877.10
187.70
175,231.37
14
1,064.80
876.16
188.64
175,042.72
15
1,064.80
875.21
189.59
174,853.14
16
1,064.80
874.27
190.53
174,662.60
17
1,064.80
873.31
191.49
174,471.12
18
1,064.80
872.36
192.44
174,278.67
19
1,064.80
871.39
193.41
174,085.27
20
1,064.80
870.43
194.37
173,890.89
21
1,064.80
869.45
195.35
173,695.55
22
1,064.80
868.48
196.32
173,499.22
23
1,064.80
867.50
197.30
173,301.92
24
1,064.80
866.51
198.29
173,103.63
25
1,064.80
865.52
199.28
172,904.35
26
1,064.80
864.52
200.28
172,704.07
27
1,064.80
863.52
201.28
172,502.79
28
1,064.80
862.51
202.29
172,300.50
29
1,064.80
861.50
203.30
172,097.21
30
1,064.80
860.49
204.31
171,892.89
31
1,064.80
859.46
205.34
171,687.56
32
1,064.80
858.44
206.36
171,481.20
33
1,064.80
857.41
207.39
171,273.80
34
1,064.80
856.37
208.43
171,065.37
35
1,064.80
855.33
209.47
170,855.90
36
1,064.80
854.28
210.52
170,645.38
37
1,064.80
853.23
211.57
170,433.80
38
1,064.80
852.17
212.63
170,221.17
39
1,064.80
851.11
213.69
170,007.48
40
1,064.80
850.04
214.76
169,792.72
41
1,064.80
848.96
215.84
169,576.88
42
1,064.80
847.88
216.92
169,359.96
43
1,064.80
846.80
218.00
169,141.96
44
1,064.80
845.71
219.09
168,922.87
45
1,064.80
844.61
220.19
168,702.69
46
1,064.80
843.51
221.29
168,481.40
47
1,064.80
842.41
222.39
168,259.01
48
1,064.80
841.30
223.50
168,035.50
49
1,064.80
840.18
224.62
167,810.88
50
1,064.80
839.05
225.75
167,585.14
51
1,064.80
837.93
226.87
167,358.26
52
1,064.80
836.79
228.01
167,130.25
53
1,064.80
835.65
229.15
166,901.10
54
1,064.80
834.51
230.29
166,670.81
55
1,064.80
833.35
231.45
166,439.36
56
1,064.80
832.20
232.60
166,206.76
57
1,064.80
831.03
233.77
165,972.99
58
1,064.80
829.86
234.94
165,738.06
59
1,064.80
828.69
236.11
165,501.95
60
1,064.80
827.51
237.29
165,264.66
61
1,064.80
826.32
238.48
165,026.18
62
1,064.80
825.13
239.67
164,786.51
63
1,064.80
823.93
240.87
164,545.65
64
1,064.80
822.73
242.07
164,303.57
65
1,064.80
821.52
243.28
164,060.29
66
1,064.80
820.30
244.50
163,815.79
67
1,064.80
819.08
245.72
163,570.07
68
1,064.80
817.85
246.95
163,323.12
69
1,064.80
816.62
248.18
163,074.94
70
1,064.80
815.37
249.43
162,825.51
71
1,064.80
814.13
250.67
162,574.84
72
1,064.80
812.87
251.93
162,322.91
73
1,064.80
811.61
253.19
162,069.73
74
1,064.80
810.35
254.45
161,815.28
75
1,064.80
809.08
255.72
161,559.55
76
1,064.80
807.80
257.00
161,302.55
77
1,064.80
806.51
258.29
161,044.26
78
1,064.80
805.22
259.58
160,784.69
79
1,064.80
803.92
260.88
160,523.81
80
1,064.80
802.62
262.18
160,261.63
81
1,064.80
801.31
263.49
159,998.14
82
1,064.80
799.99
264.81
159,733.33
83
1,064.80
798.67
266.13
159,467.19
84
1,064.80
797.34
267.46
159,199.73
85
1,064.80
796.00
268.80
158,930.93
86
1,064.80
794.65
270.15
158,660.78
87
1,064.80
793.30
271.50
158,389.29
88
1,064.80
791.95
272.85
158,116.43
89
1,064.80
790.58
274.22
157,842.22
90
1,064.80
789.21
275.59
157,566.63
91
1,064.80
787.83
276.97
157,289.66
92
1,064.80
786.45
278.35
157,011.31
93
1,064.80
785.06
279.74
156,731.56
94
1,064.80
783.66
281.14
156,450.42
95
1,064.80
782.25
282.55
156,167.87
96
1,064.80
780.84
283.96
155,883.91
97
1,064.80
779.42
285.38
155,598.53
98
1,064.80
777.99
286.81
155,311.73
99
1,064.80
776.56
288.24
155,023.48
100
1,064.80
775.12
289.68
154,733.80
101
1,064.80
773.67
291.13
154,442.67
102
1,064.80
772.21
292.59
154,150.08
103
1,064.80
770.75
294.05
153,856.03
104
1,064.80
769.28
295.52
153,560.52
105
1,064.80
767.80
297.00
153,263.52
106
1,064.80
766.32
298.48
152,965.04
107
1,064.80
764.83
299.97
152,665.06
108
1,064.80
763.33
301.47
152,363.59
109
1,064.80
761.82
302.98
152,060.60
110
1,064.80
760.30
304.50
151,756.11
111
1,064.80
758.78
306.02
151,450.09
112
1,064.80
757.25
307.55
151,142.54
113
1,064.80
755.71
309.09
150,833.45
114
1,064.80
754.17
310.63
150,522.82
115
1,064.80
752.61
312.19
150,210.63
116
1,064.80
751.05
313.75
149,896.88
117
1,064.80
749.48
315.32
149,581.57
118
1,064.80
747.91
316.89
149,264.68
119
1,064.80
746.32
318.48
148,946.20
120
1,064.80
744.73
320.07
148,626.13
121
1,064.80
743.13
321.67
148,304.46
122
1,064.80
741.52
323.28
147,981.18
123
1,064.80
739.91
324.89
147,656.29
124
1,064.80
738.28
326.52
147,329.77
125
1,064.80
736.65
328.15
147,001.62
126
1,064.80
735.01
329.79
146,671.83
127
1,064.80
733.36
331.44
146,340.39
128
1,064.80
731.70
333.10
146,007.29
129
1,064.80
730.04
334.76
145,672.53
130
1,064.80
728.36
336.44
145,336.09
131
1,064.80
726.68
338.12
144,997.97
132
1,064.80
724.99
339.81
144,658.16
133
1,064.80
723.29
341.51
144,316.65
134
1,064.80
721.58
343.22
143,973.43
135
1,064.80
719.87
344.93
143,628.50
136
1,064.80
718.14
346.66
143,281.84
137
1,064.80
716.41
348.39
142,933.45
138
1,064.80
714.67
350.13
142,583.32
139
1,064.80
712.92
351.88
142,231.44
140
1,064.80
711.16
353.64
141,877.79
141
1,064.80
709.39
355.41
141,522.38
142
1,064.80
707.61
357.19
141,165.19
143
1,064.80
705.83
358.97
140,806.22
144
1,064.80
704.03
360.77
140,445.45
145
1,064.80
702.23
362.57
140,082.88
146
1,064.80
700.41
364.39
139,718.49
147
1,064.80
698.59
366.21
139,352.29
148
1,064.80
696.76
368.04
138,984.25
149
1,064.80
694.92
369.88
138,614.37
150
1,064.80
693.07
371.73
138,242.64
151
1,064.80
691.21
373.59
137,869.05
152
1,064.80
689.35
375.45
137,493.60
153
1,064.80
687.47
377.33
137,116.27
154
1,064.80
685.58
379.22
136,737.05
155
1,064.80
683.69
381.11
136,355.93
156
1,064.80
681.78
383.02
135,972.91
157
1,064.80
679.86
384.94
135,587.98
158
1,064.80
677.94
386.86
135,201.12
159
1,064.80
676.01
388.79
134,812.32
160
1,064.80
674.06
390.74
134,421.58
161
1,064.80
672.11
392.69
134,028.89
162
1,064.80
670.14
394.66
133,634.24
163
1,064.80
668.17
396.63
133,237.61
164
1,064.80
666.19
398.61
132,839.00
165
1,064.80
664.19
400.61
132,438.39
166
1,064.80
662.19
402.61
132,035.78
167
1,064.80
660.18
404.62
131,631.16
168
1,064.80
658.16
406.64
131,224.52
169
1,064.80
656.12
408.68
130,815.84
170
1,064.80
654.08
410.72
130,405.12
171
1,064.80
652.03
412.77
129,992.34
172
1,064.80
649.96
414.84
129,577.51
173
1,064.80
647.89
416.91
129,160.59
174
1,064.80
645.80
419.00
128,741.60
175
1,064.80
643.71
421.09
128,320.50
176
1,064.80
641.60
423.20
127,897.31
177
1,064.80
639.49
425.31
127,471.99
178
1,064.80
637.36
427.44
127,044.55
179
1,064.80
635.22
429.58
126,614.98
180
1,064.80
633.07
431.73
126,183.25
181
1,064.80
630.92
433.88
125,749.37
182
1,064.80
628.75
436.05
125,313.31
183
1,064.80
626.57
438.23
124,875.08
184
1,064.80
624.38
440.42
124,434.66
185
1,064.80
622.17
442.63
123,992.03
186
1,064.80
619.96
444.84
123,547.19
187
1,064.80
617.74
447.06
123,100.13
188
1,064.80
615.50
449.30
122,650.83
189
1,064.80
613.25
451.55
122,199.28
190
1,064.80
611.00
453.80
121,745.48
191
1,064.80
608.73
456.07
121,289.40
192
1,064.80
606.45
458.35
120,831.05
193
1,064.80
604.16
460.64
120,370.41
194
1,064.80
601.85
462.95
119,907.46
195
1,064.80
599.54
465.26
119,442.20
196
1,064.80
597.21
467.59
118,974.61
197
1,064.80
594.87
469.93
118,504.68
198
1,064.80
592.52
472.28
118,032.40
199
1,064.80
590.16
474.64
117,557.77
200
1,064.80
587.79
477.01
117,080.75
201
1,064.80
585.40
479.40
116,601.36
202
1,064.80
583.01
481.79
116,119.57
203
1,064.80
580.60
484.20
115,635.36
204
1,064.80
578.18
486.62
115,148.74
205
1,064.80
575.74
489.06
114,659.68
206
1,064.80
573.30
491.50
114,168.18
207
1,064.80
570.84
493.96
113,674.22
208
1,064.80
568.37
496.43
113,177.79
209
1,064.80
565.89
498.91
112,678.88
210
1,064.80
563.39
501.41
112,177.48
211
1,064.80
560.89
503.91
111,673.56
212
1,064.80
558.37
506.43
111,167.13
213
1,064.80
555.84
508.96
110,658.17
214
1,064.80
553.29
511.51
110,146.66
215
1,064.80
550.73
514.07
109,632.59
216
1,064.80
548.16
516.64
109,115.96
217
1,064.80
545.58
519.22
108,596.74
218
1,064.80
542.98
521.82
108,074.92
219
1,064.80
540.37
524.43
107,550.49
220
1,064.80
537.75
527.05
107,023.45
221
1,064.80
535.12
529.68
106,493.76
222
1,064.80
532.47
532.33
105,961.43
223
1,064.80
529.81
534.99
105,426.44
224
1,064.80
527.13
537.67
104,888.77
225
1,064.80
524.44
540.36
104,348.41
226
1,064.80
521.74
543.06
103,805.36
227
1,064.80
519.03
545.77
103,259.58
228
1,064.80
516.30
548.50
102,711.08
229
1,064.80
513.56
551.24
102,159.84
230
1,064.80
510.80
554.00
101,605.84
231
1,064.80
508.03
556.77
101,049.07
232
1,064.80
505.25
559.55
100,489.51
233
1,064.80
502.45
562.35
99,927.16
234
1,064.80
499.64
565.16
99,361.99
235
1,064.80
496.81
567.99
98,794.00
236
1,064.80
493.97
570.83
98,223.17
237
1,064.80
491.12
573.68
97,649.49
238
1,064.80
488.25
576.55
97,072.94
239
1,064.80
485.36
579.44
96,493.50
240
1,064.80
482.47
582.33
95,911.17
241
1,064.80
479.56
585.24
95,325.93
242
1,064.80
476.63
588.17
94,737.76
243
1,064.80
473.69
591.11
94,146.64
244
1,064.80
470.73
594.07
93,552.58
245
1,064.80
467.76
597.04
92,955.54
246
1,064.80
464.78
600.02
92,355.52
247
1,064.80
461.78
603.02
91,752.50
248
1,064.80
458.76
606.04
91,146.46
249
1,064.80
455.73
609.07
90,537.39
250
1,064.80
452.69
612.11
89,925.28
251
1,064.80
449.63
615.17
89,310.10
252
1,064.80
446.55
618.25
88,691.85
253
1,064.80
443.46
621.34
88,070.51
254
1,064.80
440.35
624.45
87,446.07
255
1,064.80
437.23
627.57
86,818.50
256
1,064.80
434.09
630.71
86,187.79
257
1,064.80
430.94
633.86
85,553.93
258
1,064.80
427.77
637.03
84,916.90
259
1,064.80
424.58
640.22
84,276.68
260
1,064.80
421.38
643.42
83,633.27
261
1,064.80
418.17
646.63
82,986.63
262
1,064.80
414.93
649.87
82,336.76
263
1,064.80
411.68
653.12
81,683.65
264
1,064.80
408.42
656.38
81,027.27
265
1,064.80
405.14
659.66
80,367.60
266
1,064.80
401.84
662.96
79,704.64
267
1,064.80
398.52
666.28
79,038.36
268
1,064.80
395.19
669.61
78,368.76
269
1,064.80
391.84
672.96
77,695.80
270
1,064.80
388.48
676.32
77,019.48
271
1,064.80
385.10
679.70
76,339.78
272
1,064.80
381.70
683.10
75,656.68
273
1,064.80
378.28
686.52
74,970.16
274
1,064.80
374.85
689.95
74,280.21
275
1,064.80
371.40
693.40
73,586.81
276
1,064.80
367.93
696.87
72,889.94
277
1,064.80
364.45
700.35
72,189.59
278
1,064.80
360.95
703.85
71,485.74
279
1,064.80
357.43
707.37
70,778.37
280
1,064.80
353.89
710.91
70,067.46
281
1,064.80
350.34
714.46
69,353.00
282
1,064.80
346.76
718.04
68,634.96
283
1,064.80
343.17
721.63
67,913.34
284
1,064.80
339.57
725.23
67,188.11
285
1,064.80
335.94
728.86
66,459.25
286
1,064.80
332.30
732.50
65,726.74
287
1,064.80
328.63
736.17
64,990.58
288
1,064.80
324.95
739.85
64,250.73
289
1,064.80
321.25
743.55
63,507.18
290
1,064.80
317.54
747.26
62,759.92
291
1,064.80
313.80
751.00
62,008.92
292
1,064.80
310.04
754.76
61,254.16
293
1,064.80
306.27
758.53
60,495.63
294
1,064.80
302.48
762.32
59,733.31
295
1,064.80
298.67
766.13
58,967.18
296
1,064.80
294.84
769.96
58,197.22
297
1,064.80
290.99
773.81
57,423.40
298
1,064.80
287.12
777.68
56,645.72
299
1,064.80
283.23
781.57
55,864.15
300
1,064.80
279.32
785.48
55,078.67
301
1,064.80
275.39
789.41
54,289.26
302
1,064.80
271.45
793.35
53,495.91
303
1,064.80
267.48
797.32
52,698.59
304
1,064.80
263.49
801.31
51,897.28
305
1,064.80
259.49
805.31
51,091.97
306
1,064.80
255.46
809.34
50,282.63
307
1,064.80
251.41
813.39
49,469.24
308
1,064.80
247.35
817.45
48,651.79
309
1,064.80
243.26
821.54
47,830.24
310
1,064.80
239.15
825.65
47,004.60
311
1,064.80
235.02
829.78
46,174.82
312
1,064.80
230.87
833.93
45,340.89
313
1,064.80
226.70
838.10
44,502.80
314
1,064.80
222.51
842.29
43,660.51
315
1,064.80
218.30
846.50
42,814.01
316
1,064.80
214.07
850.73
41,963.28
317
1,064.80
209.82
854.98
41,108.30
318
1,064.80
205.54
859.26
40,249.04
319
1,064.80
201.25
863.55
39,385.49
320
1,064.80
196.93
867.87
38,517.61
321
1,064.80
192.59
872.21
37,645.40
322
1,064.80
188.23
876.57
36,768.83
323
1,064.80
183.84
880.96
35,887.87
324
1,064.80
179.44
885.36
35,002.51
325
1,064.80
175.01
889.79
34,112.73
326
1,064.80
170.56
894.24
33,218.49
327
1,064.80
166.09
898.71
32,319.78
328
1,064.80
161.60
903.20
31,416.58
329
1,064.80
157.08
907.72
30,508.86
330
1,064.80
152.54
912.26
29,596.61
331
1,064.80
147.98
916.82
28,679.79
332
1,064.80
143.40
921.40
27,758.39
333
1,064.80
138.79
926.01
26,832.38
334
1,064.80
134.16
930.64
25,901.74
335
1,064.80
129.51
935.29
24,966.45
336
1,064.80
124.83
939.97
24,026.48
337
1,064.80
120.13
944.67
23,081.82
338
1,064.80
115.41
949.39
22,132.43
339
1,064.80
110.66
954.14
21,178.29
340
1,064.80
105.89
958.91
20,219.38
341
1,064.80
101.10
963.70
19,255.68
342
1,064.80
96.28
968.52
18,287.15
343
1,064.80
91.44
973.36
17,313.79
344
1,064.80
86.57
978.23
16,335.56
345
1,064.80
81.68
983.12
15,352.44
346
1,064.80
76.76
988.04
14,364.40
347
1,064.80
71.82
992.98
13,371.42
348
1,064.80
66.86
997.94
12,373.48
349
1,064.80
61.87
1,002.93
11,370.55
350
1,064.80
56.85
1,007.95
10,362.60
351
1,064.80
51.81
1,012.99
9,349.61
352
1,064.80
46.75
1,018.05
8,331.56
353
1,064.80
41.66
1,023.14
7,308.42
354
1,064.80
36.54
1,028.26
6,280.16
355
1,064.80
31.40
1,033.40
5,246.76
356
1,064.80
26.23
1,038.57
4,208.19
357
1,064.80
21.04
1,043.76
3,164.43
358
1,064.80
15.82
1,048.98
2,115.46
359
1,064.80
10.58
1,054.22
1,061.23
360
1,066.54
5.31
1,061.23
0.00
Totals
383,329.74
205,729.74
177,600.00

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