Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,018.90  
 

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
1,018.90
822.48
196.42
179,253.58
2
1,018.90
821.58
197.32
179,056.26
3
1,018.90
820.67
198.23
178,858.03
4
1,018.90
819.77
199.13
178,658.90
5
1,018.90
818.85
200.05
178,458.85
6
1,018.90
817.94
200.96
178,257.89
7
1,018.90
817.02
201.88
178,056.00
8
1,018.90
816.09
202.81
177,853.19
9
1,018.90
815.16
203.74
177,649.45
10
1,018.90
814.23
204.67
177,444.78
11
1,018.90
813.29
205.61
177,239.17
12
1,018.90
812.35
206.55
177,032.62
13
1,018.90
811.40
207.50
176,825.11
14
1,018.90
810.45
208.45
176,616.66
15
1,018.90
809.49
209.41
176,407.26
16
1,018.90
808.53
210.37
176,196.89
17
1,018.90
807.57
211.33
175,985.56
18
1,018.90
806.60
212.30
175,773.26
19
1,018.90
805.63
213.27
175,559.99
20
1,018.90
804.65
214.25
175,345.74
21
1,018.90
803.67
215.23
175,130.50
22
1,018.90
802.68
216.22
174,914.29
23
1,018.90
801.69
217.21
174,697.08
24
1,018.90
800.69
218.21
174,478.87
25
1,018.90
799.69
219.21
174,259.67
26
1,018.90
798.69
220.21
174,039.46
27
1,018.90
797.68
221.22
173,818.24
28
1,018.90
796.67
222.23
173,596.00
29
1,018.90
795.65
223.25
173,372.75
30
1,018.90
794.63
224.27
173,148.48
31
1,018.90
793.60
225.30
172,923.17
32
1,018.90
792.56
226.34
172,696.84
33
1,018.90
791.53
227.37
172,469.47
34
1,018.90
790.49
228.41
172,241.05
35
1,018.90
789.44
229.46
172,011.59
36
1,018.90
788.39
230.51
171,781.08
37
1,018.90
787.33
231.57
171,549.51
38
1,018.90
786.27
232.63
171,316.87
39
1,018.90
785.20
233.70
171,083.18
40
1,018.90
784.13
234.77
170,848.41
41
1,018.90
783.06
235.84
170,612.56
42
1,018.90
781.97
236.93
170,375.64
43
1,018.90
780.89
238.01
170,137.63
44
1,018.90
779.80
239.10
169,898.52
45
1,018.90
778.70
240.20
169,658.33
46
1,018.90
777.60
241.30
169,417.03
47
1,018.90
776.49
242.41
169,174.62
48
1,018.90
775.38
243.52
168,931.10
49
1,018.90
774.27
244.63
168,686.47
50
1,018.90
773.15
245.75
168,440.72
51
1,018.90
772.02
246.88
168,193.84
52
1,018.90
770.89
248.01
167,945.83
53
1,018.90
769.75
249.15
167,696.68
54
1,018.90
768.61
250.29
167,446.39
55
1,018.90
767.46
251.44
167,194.95
56
1,018.90
766.31
252.59
166,942.36
57
1,018.90
765.15
253.75
166,688.61
58
1,018.90
763.99
254.91
166,433.70
59
1,018.90
762.82
256.08
166,177.62
60
1,018.90
761.65
257.25
165,920.37
61
1,018.90
760.47
258.43
165,661.94
62
1,018.90
759.28
259.62
165,402.32
63
1,018.90
758.09
260.81
165,141.52
64
1,018.90
756.90
262.00
164,879.52
65
1,018.90
755.70
263.20
164,616.31
66
1,018.90
754.49
264.41
164,351.91
67
1,018.90
753.28
265.62
164,086.28
68
1,018.90
752.06
266.84
163,819.45
69
1,018.90
750.84
268.06
163,551.39
70
1,018.90
749.61
269.29
163,282.10
71
1,018.90
748.38
270.52
163,011.57
72
1,018.90
747.14
271.76
162,739.81
73
1,018.90
745.89
273.01
162,466.80
74
1,018.90
744.64
274.26
162,192.54
75
1,018.90
743.38
275.52
161,917.02
76
1,018.90
742.12
276.78
161,640.24
77
1,018.90
740.85
278.05
161,362.19
78
1,018.90
739.58
279.32
161,082.87
79
1,018.90
738.30
280.60
160,802.27
80
1,018.90
737.01
281.89
160,520.38
81
1,018.90
735.72
283.18
160,237.19
82
1,018.90
734.42
284.48
159,952.72
83
1,018.90
733.12
285.78
159,666.93
84
1,018.90
731.81
287.09
159,379.84
85
1,018.90
730.49
288.41
159,091.43
86
1,018.90
729.17
289.73
158,801.70
87
1,018.90
727.84
291.06
158,510.64
88
1,018.90
726.51
292.39
158,218.25
89
1,018.90
725.17
293.73
157,924.51
90
1,018.90
723.82
295.08
157,629.43
91
1,018.90
722.47
296.43
157,333.00
92
1,018.90
721.11
297.79
157,035.21
93
1,018.90
719.74
299.16
156,736.06
94
1,018.90
718.37
300.53
156,435.53
95
1,018.90
717.00
301.90
156,133.63
96
1,018.90
715.61
303.29
155,830.34
97
1,018.90
714.22
304.68
155,525.66
98
1,018.90
712.83
306.07
155,219.59
99
1,018.90
711.42
307.48
154,912.11
100
1,018.90
710.01
308.89
154,603.22
101
1,018.90
708.60
310.30
154,292.92
102
1,018.90
707.18
311.72
153,981.20
103
1,018.90
705.75
313.15
153,668.05
104
1,018.90
704.31
314.59
153,353.46
105
1,018.90
702.87
316.03
153,037.43
106
1,018.90
701.42
317.48
152,719.95
107
1,018.90
699.97
318.93
152,401.02
108
1,018.90
698.50
320.40
152,080.62
109
1,018.90
697.04
321.86
151,758.76
110
1,018.90
695.56
323.34
151,435.42
111
1,018.90
694.08
324.82
151,110.60
112
1,018.90
692.59
326.31
150,784.29
113
1,018.90
691.09
327.81
150,456.48
114
1,018.90
689.59
329.31
150,127.17
115
1,018.90
688.08
330.82
149,796.36
116
1,018.90
686.57
332.33
149,464.02
117
1,018.90
685.04
333.86
149,130.17
118
1,018.90
683.51
335.39
148,794.78
119
1,018.90
681.98
336.92
148,457.86
120
1,018.90
680.43
338.47
148,119.39
121
1,018.90
678.88
340.02
147,779.37
122
1,018.90
677.32
341.58
147,437.79
123
1,018.90
675.76
343.14
147,094.65
124
1,018.90
674.18
344.72
146,749.93
125
1,018.90
672.60
346.30
146,403.63
126
1,018.90
671.02
347.88
146,055.75
127
1,018.90
669.42
349.48
145,706.27
128
1,018.90
667.82
351.08
145,355.19
129
1,018.90
666.21
352.69
145,002.51
130
1,018.90
664.59
354.31
144,648.20
131
1,018.90
662.97
355.93
144,292.27
132
1,018.90
661.34
357.56
143,934.71
133
1,018.90
659.70
359.20
143,575.51
134
1,018.90
658.05
360.85
143,214.67
135
1,018.90
656.40
362.50
142,852.17
136
1,018.90
654.74
364.16
142,488.01
137
1,018.90
653.07
365.83
142,122.18
138
1,018.90
651.39
367.51
141,754.67
139
1,018.90
649.71
369.19
141,385.48
140
1,018.90
648.02
370.88
141,014.59
141
1,018.90
646.32
372.58
140,642.01
142
1,018.90
644.61
374.29
140,267.72
143
1,018.90
642.89
376.01
139,891.71
144
1,018.90
641.17
377.73
139,513.98
145
1,018.90
639.44
379.46
139,134.52
146
1,018.90
637.70
381.20
138,753.32
147
1,018.90
635.95
382.95
138,370.38
148
1,018.90
634.20
384.70
137,985.67
149
1,018.90
632.43
386.47
137,599.21
150
1,018.90
630.66
388.24
137,210.97
151
1,018.90
628.88
390.02
136,820.95
152
1,018.90
627.10
391.80
136,429.15
153
1,018.90
625.30
393.60
136,035.55
154
1,018.90
623.50
395.40
135,640.15
155
1,018.90
621.68
397.22
135,242.93
156
1,018.90
619.86
399.04
134,843.89
157
1,018.90
618.03
400.87
134,443.03
158
1,018.90
616.20
402.70
134,040.33
159
1,018.90
614.35
404.55
133,635.78
160
1,018.90
612.50
406.40
133,229.38
161
1,018.90
610.63
408.27
132,821.11
162
1,018.90
608.76
410.14
132,410.97
163
1,018.90
606.88
412.02
131,998.96
164
1,018.90
605.00
413.90
131,585.05
165
1,018.90
603.10
415.80
131,169.25
166
1,018.90
601.19
417.71
130,751.54
167
1,018.90
599.28
419.62
130,331.92
168
1,018.90
597.35
421.55
129,910.38
169
1,018.90
595.42
423.48
129,486.90
170
1,018.90
593.48
425.42
129,061.48
171
1,018.90
591.53
427.37
128,634.11
172
1,018.90
589.57
429.33
128,204.78
173
1,018.90
587.61
431.29
127,773.49
174
1,018.90
585.63
433.27
127,340.22
175
1,018.90
583.64
435.26
126,904.96
176
1,018.90
581.65
437.25
126,467.71
177
1,018.90
579.64
439.26
126,028.45
178
1,018.90
577.63
441.27
125,587.18
179
1,018.90
575.61
443.29
125,143.89
180
1,018.90
573.58
445.32
124,698.57
181
1,018.90
571.54
447.36
124,251.20
182
1,018.90
569.48
449.42
123,801.79
183
1,018.90
567.42
451.48
123,350.31
184
1,018.90
565.36
453.54
122,896.77
185
1,018.90
563.28
455.62
122,441.14
186
1,018.90
561.19
457.71
121,983.43
187
1,018.90
559.09
459.81
121,523.62
188
1,018.90
556.98
461.92
121,061.71
189
1,018.90
554.87
464.03
120,597.67
190
1,018.90
552.74
466.16
120,131.51
191
1,018.90
550.60
468.30
119,663.21
192
1,018.90
548.46
470.44
119,192.77
193
1,018.90
546.30
472.60
118,720.17
194
1,018.90
544.13
474.77
118,245.41
195
1,018.90
541.96
476.94
117,768.46
196
1,018.90
539.77
479.13
117,289.34
197
1,018.90
537.58
481.32
116,808.01
198
1,018.90
535.37
483.53
116,324.48
199
1,018.90
533.15
485.75
115,838.74
200
1,018.90
530.93
487.97
115,350.76
201
1,018.90
528.69
490.21
114,860.55
202
1,018.90
526.44
492.46
114,368.10
203
1,018.90
524.19
494.71
113,873.39
204
1,018.90
521.92
496.98
113,376.41
205
1,018.90
519.64
499.26
112,877.15
206
1,018.90
517.35
501.55
112,375.60
207
1,018.90
515.05
503.85
111,871.76
208
1,018.90
512.75
506.15
111,365.60
209
1,018.90
510.43
508.47
110,857.13
210
1,018.90
508.10
510.80
110,346.32
211
1,018.90
505.75
513.15
109,833.18
212
1,018.90
503.40
515.50
109,317.68
213
1,018.90
501.04
517.86
108,799.82
214
1,018.90
498.67
520.23
108,279.58
215
1,018.90
496.28
522.62
107,756.96
216
1,018.90
493.89
525.01
107,231.95
217
1,018.90
491.48
527.42
106,704.53
218
1,018.90
489.06
529.84
106,174.69
219
1,018.90
486.63
532.27
105,642.43
220
1,018.90
484.19
534.71
105,107.72
221
1,018.90
481.74
537.16
104,570.56
222
1,018.90
479.28
539.62
104,030.95
223
1,018.90
476.81
542.09
103,488.86
224
1,018.90
474.32
544.58
102,944.28
225
1,018.90
471.83
547.07
102,397.21
226
1,018.90
469.32
549.58
101,847.63
227
1,018.90
466.80
552.10
101,295.53
228
1,018.90
464.27
554.63
100,740.90
229
1,018.90
461.73
557.17
100,183.73
230
1,018.90
459.18
559.72
99,624.00
231
1,018.90
456.61
562.29
99,061.71
232
1,018.90
454.03
564.87
98,496.85
233
1,018.90
451.44
567.46
97,929.39
234
1,018.90
448.84
570.06
97,359.33
235
1,018.90
446.23
572.67
96,786.67
236
1,018.90
443.61
575.29
96,211.37
237
1,018.90
440.97
577.93
95,633.44
238
1,018.90
438.32
580.58
95,052.86
239
1,018.90
435.66
583.24
94,469.62
240
1,018.90
432.99
585.91
93,883.70
241
1,018.90
430.30
588.60
93,295.10
242
1,018.90
427.60
591.30
92,703.81
243
1,018.90
424.89
594.01
92,109.80
244
1,018.90
422.17
596.73
91,513.07
245
1,018.90
419.43
599.47
90,913.60
246
1,018.90
416.69
602.21
90,311.39
247
1,018.90
413.93
604.97
89,706.42
248
1,018.90
411.15
607.75
89,098.67
249
1,018.90
408.37
610.53
88,488.14
250
1,018.90
405.57
613.33
87,874.81
251
1,018.90
402.76
616.14
87,258.67
252
1,018.90
399.94
618.96
86,639.71
253
1,018.90
397.10
621.80
86,017.91
254
1,018.90
394.25
624.65
85,393.26
255
1,018.90
391.39
627.51
84,765.74
256
1,018.90
388.51
630.39
84,135.35
257
1,018.90
385.62
633.28
83,502.07
258
1,018.90
382.72
636.18
82,865.89
259
1,018.90
379.80
639.10
82,226.79
260
1,018.90
376.87
642.03
81,584.76
261
1,018.90
373.93
644.97
80,939.79
262
1,018.90
370.97
647.93
80,291.87
263
1,018.90
368.00
650.90
79,640.97
264
1,018.90
365.02
653.88
78,987.09
265
1,018.90
362.02
656.88
78,330.22
266
1,018.90
359.01
659.89
77,670.33
267
1,018.90
355.99
662.91
77,007.42
268
1,018.90
352.95
665.95
76,341.47
269
1,018.90
349.90
669.00
75,672.47
270
1,018.90
346.83
672.07
75,000.40
271
1,018.90
343.75
675.15
74,325.25
272
1,018.90
340.66
678.24
73,647.01
273
1,018.90
337.55
681.35
72,965.66
274
1,018.90
334.43
684.47
72,281.19
275
1,018.90
331.29
687.61
71,593.57
276
1,018.90
328.14
690.76
70,902.81
277
1,018.90
324.97
693.93
70,208.88
278
1,018.90
321.79
697.11
69,511.77
279
1,018.90
318.60
700.30
68,811.47
280
1,018.90
315.39
703.51
68,107.95
281
1,018.90
312.16
706.74
67,401.22
282
1,018.90
308.92
709.98
66,691.24
283
1,018.90
305.67
713.23
65,978.01
284
1,018.90
302.40
716.50
65,261.51
285
1,018.90
299.12
719.78
64,541.72
286
1,018.90
295.82
723.08
63,818.64
287
1,018.90
292.50
726.40
63,092.24
288
1,018.90
289.17
729.73
62,362.51
289
1,018.90
285.83
733.07
61,629.44
290
1,018.90
282.47
736.43
60,893.01
291
1,018.90
279.09
739.81
60,153.20
292
1,018.90
275.70
743.20
59,410.00
293
1,018.90
272.30
746.60
58,663.40
294
1,018.90
268.87
750.03
57,913.37
295
1,018.90
265.44
753.46
57,159.91
296
1,018.90
261.98
756.92
56,402.99
297
1,018.90
258.51
760.39
55,642.61
298
1,018.90
255.03
763.87
54,878.73
299
1,018.90
251.53
767.37
54,111.36
300
1,018.90
248.01
770.89
53,340.47
301
1,018.90
244.48
774.42
52,566.05
302
1,018.90
240.93
777.97
51,788.08
303
1,018.90
237.36
781.54
51,006.54
304
1,018.90
233.78
785.12
50,221.42
305
1,018.90
230.18
788.72
49,432.70
306
1,018.90
226.57
792.33
48,640.37
307
1,018.90
222.94
795.96
47,844.40
308
1,018.90
219.29
799.61
47,044.79
309
1,018.90
215.62
803.28
46,241.51
310
1,018.90
211.94
806.96
45,434.55
311
1,018.90
208.24
810.66
44,623.89
312
1,018.90
204.53
814.37
43,809.52
313
1,018.90
200.79
818.11
42,991.41
314
1,018.90
197.04
821.86
42,169.56
315
1,018.90
193.28
825.62
41,343.93
316
1,018.90
189.49
829.41
40,514.53
317
1,018.90
185.69
833.21
39,681.32
318
1,018.90
181.87
837.03
38,844.29
319
1,018.90
178.04
840.86
38,003.43
320
1,018.90
174.18
844.72
37,158.71
321
1,018.90
170.31
848.59
36,310.12
322
1,018.90
166.42
852.48
35,457.64
323
1,018.90
162.51
856.39
34,601.26
324
1,018.90
158.59
860.31
33,740.95
325
1,018.90
154.65
864.25
32,876.69
326
1,018.90
150.68
868.22
32,008.48
327
1,018.90
146.71
872.19
31,136.28
328
1,018.90
142.71
876.19
30,260.09
329
1,018.90
138.69
880.21
29,379.88
330
1,018.90
134.66
884.24
28,495.64
331
1,018.90
130.61
888.29
27,607.35
332
1,018.90
126.53
892.37
26,714.98
333
1,018.90
122.44
896.46
25,818.52
334
1,018.90
118.33
900.57
24,917.96
335
1,018.90
114.21
904.69
24,013.26
336
1,018.90
110.06
908.84
23,104.43
337
1,018.90
105.90
913.00
22,191.42
338
1,018.90
101.71
917.19
21,274.23
339
1,018.90
97.51
921.39
20,352.84
340
1,018.90
93.28
925.62
19,427.22
341
1,018.90
89.04
929.86
18,497.36
342
1,018.90
84.78
934.12
17,563.24
343
1,018.90
80.50
938.40
16,624.84
344
1,018.90
76.20
942.70
15,682.14
345
1,018.90
71.88
947.02
14,735.12
346
1,018.90
67.54
951.36
13,783.75
347
1,018.90
63.18
955.72
12,828.03
348
1,018.90
58.80
960.10
11,867.92
349
1,018.90
54.39
964.51
10,903.42
350
1,018.90
49.97
968.93
9,934.49
351
1,018.90
45.53
973.37
8,961.12
352
1,018.90
41.07
977.83
7,983.30
353
1,018.90
36.59
982.31
7,000.99
354
1,018.90
32.09
986.81
6,014.17
355
1,018.90
27.56
991.34
5,022.84
356
1,018.90
23.02
995.88
4,026.96
357
1,018.90
18.46
1,000.44
3,026.52
358
1,018.90
13.87
1,005.03
2,021.49
359
1,018.90
9.27
1,009.63
1,011.85
360
1,016.49
4.64
1,011.85
0.00
Totals
366,801.59
187,351.59
179,450.00

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