Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,155.12  
 

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
1,155.12
995.96
159.16
180,240.84
2
1,155.12
995.08
160.04
180,080.80
3
1,155.12
994.20
160.92
179,919.87
4
1,155.12
993.31
161.81
179,758.06
5
1,155.12
992.41
162.71
179,595.36
6
1,155.12
991.52
163.60
179,431.75
7
1,155.12
990.61
164.51
179,267.24
8
1,155.12
989.70
165.42
179,101.83
9
1,155.12
988.79
166.33
178,935.50
10
1,155.12
987.87
167.25
178,768.25
11
1,155.12
986.95
168.17
178,600.08
12
1,155.12
986.02
169.10
178,430.98
13
1,155.12
985.09
170.03
178,260.95
14
1,155.12
984.15
170.97
178,089.98
15
1,155.12
983.21
171.91
177,918.07
16
1,155.12
982.26
172.86
177,745.20
17
1,155.12
981.30
173.82
177,571.38
18
1,155.12
980.34
174.78
177,396.61
19
1,155.12
979.38
175.74
177,220.86
20
1,155.12
978.41
176.71
177,044.15
21
1,155.12
977.43
177.69
176,866.46
22
1,155.12
976.45
178.67
176,687.79
23
1,155.12
975.46
179.66
176,508.14
24
1,155.12
974.47
180.65
176,327.49
25
1,155.12
973.47
181.65
176,145.84
26
1,155.12
972.47
182.65
175,963.19
27
1,155.12
971.46
183.66
175,779.54
28
1,155.12
970.45
184.67
175,594.87
29
1,155.12
969.43
185.69
175,409.18
30
1,155.12
968.40
186.72
175,222.46
31
1,155.12
967.37
187.75
175,034.72
32
1,155.12
966.34
188.78
174,845.93
33
1,155.12
965.30
189.82
174,656.11
34
1,155.12
964.25
190.87
174,465.24
35
1,155.12
963.19
191.93
174,273.31
36
1,155.12
962.13
192.99
174,080.32
37
1,155.12
961.07
194.05
173,886.27
38
1,155.12
960.00
195.12
173,691.15
39
1,155.12
958.92
196.20
173,494.95
40
1,155.12
957.84
197.28
173,297.67
41
1,155.12
956.75
198.37
173,099.29
42
1,155.12
955.65
199.47
172,899.83
43
1,155.12
954.55
200.57
172,699.26
44
1,155.12
953.44
201.68
172,497.58
45
1,155.12
952.33
202.79
172,294.79
46
1,155.12
951.21
203.91
172,090.88
47
1,155.12
950.09
205.03
171,885.85
48
1,155.12
948.95
206.17
171,679.68
49
1,155.12
947.81
207.31
171,472.37
50
1,155.12
946.67
208.45
171,263.93
51
1,155.12
945.52
209.60
171,054.32
52
1,155.12
944.36
210.76
170,843.57
53
1,155.12
943.20
211.92
170,631.65
54
1,155.12
942.03
213.09
170,418.55
55
1,155.12
940.85
214.27
170,204.29
56
1,155.12
939.67
215.45
169,988.84
57
1,155.12
938.48
216.64
169,772.20
58
1,155.12
937.28
217.84
169,554.36
59
1,155.12
936.08
219.04
169,335.32
60
1,155.12
934.87
220.25
169,115.07
61
1,155.12
933.66
221.46
168,893.61
62
1,155.12
932.43
222.69
168,670.92
63
1,155.12
931.20
223.92
168,447.01
64
1,155.12
929.97
225.15
168,221.86
65
1,155.12
928.72
226.40
167,995.46
66
1,155.12
927.47
227.65
167,767.82
67
1,155.12
926.22
228.90
167,538.91
68
1,155.12
924.95
230.17
167,308.75
69
1,155.12
923.68
231.44
167,077.31
70
1,155.12
922.41
232.71
166,844.60
71
1,155.12
921.12
234.00
166,610.60
72
1,155.12
919.83
235.29
166,375.31
73
1,155.12
918.53
236.59
166,138.72
74
1,155.12
917.22
237.90
165,900.82
75
1,155.12
915.91
239.21
165,661.61
76
1,155.12
914.59
240.53
165,421.08
77
1,155.12
913.26
241.86
165,179.23
78
1,155.12
911.93
243.19
164,936.03
79
1,155.12
910.58
244.54
164,691.50
80
1,155.12
909.23
245.89
164,445.61
81
1,155.12
907.88
247.24
164,198.37
82
1,155.12
906.51
248.61
163,949.76
83
1,155.12
905.14
249.98
163,699.78
84
1,155.12
903.76
251.36
163,448.42
85
1,155.12
902.37
252.75
163,195.67
86
1,155.12
900.98
254.14
162,941.53
87
1,155.12
899.57
255.55
162,685.98
88
1,155.12
898.16
256.96
162,429.02
89
1,155.12
896.74
258.38
162,170.65
90
1,155.12
895.32
259.80
161,910.84
91
1,155.12
893.88
261.24
161,649.61
92
1,155.12
892.44
262.68
161,386.93
93
1,155.12
890.99
264.13
161,122.80
94
1,155.12
889.53
265.59
160,857.21
95
1,155.12
888.07
267.05
160,590.15
96
1,155.12
886.59
268.53
160,321.63
97
1,155.12
885.11
270.01
160,051.61
98
1,155.12
883.62
271.50
159,780.11
99
1,155.12
882.12
273.00
159,507.11
100
1,155.12
880.61
274.51
159,232.60
101
1,155.12
879.10
276.02
158,956.58
102
1,155.12
877.57
277.55
158,679.03
103
1,155.12
876.04
279.08
158,399.95
104
1,155.12
874.50
280.62
158,119.33
105
1,155.12
872.95
282.17
157,837.16
106
1,155.12
871.39
283.73
157,553.44
107
1,155.12
869.83
285.29
157,268.14
108
1,155.12
868.25
286.87
156,981.27
109
1,155.12
866.67
288.45
156,692.82
110
1,155.12
865.07
290.05
156,402.78
111
1,155.12
863.47
291.65
156,111.13
112
1,155.12
861.86
293.26
155,817.87
113
1,155.12
860.24
294.88
155,523.00
114
1,155.12
858.62
296.50
155,226.50
115
1,155.12
856.98
298.14
154,928.35
116
1,155.12
855.33
299.79
154,628.57
117
1,155.12
853.68
301.44
154,327.13
118
1,155.12
852.01
303.11
154,024.02
119
1,155.12
850.34
304.78
153,719.24
120
1,155.12
848.66
306.46
153,412.78
121
1,155.12
846.97
308.15
153,104.63
122
1,155.12
845.27
309.85
152,794.77
123
1,155.12
843.55
311.57
152,483.21
124
1,155.12
841.83
313.29
152,169.92
125
1,155.12
840.10
315.02
151,854.91
126
1,155.12
838.37
316.75
151,538.15
127
1,155.12
836.62
318.50
151,219.65
128
1,155.12
834.86
320.26
150,899.39
129
1,155.12
833.09
322.03
150,577.36
130
1,155.12
831.31
323.81
150,253.55
131
1,155.12
829.52
325.60
149,927.95
132
1,155.12
827.73
327.39
149,600.56
133
1,155.12
825.92
329.20
149,271.36
134
1,155.12
824.10
331.02
148,940.34
135
1,155.12
822.27
332.85
148,607.50
136
1,155.12
820.44
334.68
148,272.82
137
1,155.12
818.59
336.53
147,936.29
138
1,155.12
816.73
338.39
147,597.90
139
1,155.12
814.86
340.26
147,257.64
140
1,155.12
812.98
342.14
146,915.51
141
1,155.12
811.10
344.02
146,571.48
142
1,155.12
809.20
345.92
146,225.56
143
1,155.12
807.29
347.83
145,877.72
144
1,155.12
805.37
349.75
145,527.97
145
1,155.12
803.44
351.68
145,176.29
146
1,155.12
801.49
353.63
144,822.66
147
1,155.12
799.54
355.58
144,467.08
148
1,155.12
797.58
357.54
144,109.54
149
1,155.12
795.60
359.52
143,750.03
150
1,155.12
793.62
361.50
143,388.53
151
1,155.12
791.62
363.50
143,025.03
152
1,155.12
789.62
365.50
142,659.53
153
1,155.12
787.60
367.52
142,292.01
154
1,155.12
785.57
369.55
141,922.46
155
1,155.12
783.53
371.59
141,550.87
156
1,155.12
781.48
373.64
141,177.23
157
1,155.12
779.42
375.70
140,801.52
158
1,155.12
777.34
377.78
140,423.74
159
1,155.12
775.26
379.86
140,043.88
160
1,155.12
773.16
381.96
139,661.92
161
1,155.12
771.05
384.07
139,277.85
162
1,155.12
768.93
386.19
138,891.66
163
1,155.12
766.80
388.32
138,503.34
164
1,155.12
764.65
390.47
138,112.87
165
1,155.12
762.50
392.62
137,720.25
166
1,155.12
760.33
394.79
137,325.46
167
1,155.12
758.15
396.97
136,928.49
168
1,155.12
755.96
399.16
136,529.33
169
1,155.12
753.76
401.36
136,127.97
170
1,155.12
751.54
403.58
135,724.39
171
1,155.12
749.31
405.81
135,318.58
172
1,155.12
747.07
408.05
134,910.53
173
1,155.12
744.82
410.30
134,500.23
174
1,155.12
742.55
412.57
134,087.66
175
1,155.12
740.28
414.84
133,672.82
176
1,155.12
737.99
417.13
133,255.68
177
1,155.12
735.68
419.44
132,836.24
178
1,155.12
733.37
421.75
132,414.49
179
1,155.12
731.04
424.08
131,990.41
180
1,155.12
728.70
426.42
131,563.99
181
1,155.12
726.34
428.78
131,135.21
182
1,155.12
723.98
431.14
130,704.06
183
1,155.12
721.60
433.52
130,270.54
184
1,155.12
719.20
435.92
129,834.62
185
1,155.12
716.80
438.32
129,396.30
186
1,155.12
714.38
440.74
128,955.55
187
1,155.12
711.94
443.18
128,512.37
188
1,155.12
709.50
445.62
128,066.75
189
1,155.12
707.04
448.08
127,618.66
190
1,155.12
704.56
450.56
127,168.11
191
1,155.12
702.07
453.05
126,715.06
192
1,155.12
699.57
455.55
126,259.51
193
1,155.12
697.06
458.06
125,801.45
194
1,155.12
694.53
460.59
125,340.86
195
1,155.12
691.99
463.13
124,877.73
196
1,155.12
689.43
465.69
124,412.03
197
1,155.12
686.86
468.26
123,943.77
198
1,155.12
684.27
470.85
123,472.93
199
1,155.12
681.67
473.45
122,999.48
200
1,155.12
679.06
476.06
122,523.42
201
1,155.12
676.43
478.69
122,044.73
202
1,155.12
673.79
481.33
121,563.40
203
1,155.12
671.13
483.99
121,079.41
204
1,155.12
668.46
486.66
120,592.75
205
1,155.12
665.77
489.35
120,103.40
206
1,155.12
663.07
492.05
119,611.35
207
1,155.12
660.35
494.77
119,116.59
208
1,155.12
657.62
497.50
118,619.09
209
1,155.12
654.88
500.24
118,118.85
210
1,155.12
652.11
503.01
117,615.84
211
1,155.12
649.34
505.78
117,110.06
212
1,155.12
646.55
508.57
116,601.48
213
1,155.12
643.74
511.38
116,090.10
214
1,155.12
640.91
514.21
115,575.89
215
1,155.12
638.08
517.04
115,058.85
216
1,155.12
635.22
519.90
114,538.95
217
1,155.12
632.35
522.77
114,016.18
218
1,155.12
629.46
525.66
113,490.53
219
1,155.12
626.56
528.56
112,961.97
220
1,155.12
623.64
531.48
112,430.49
221
1,155.12
620.71
534.41
111,896.08
222
1,155.12
617.76
537.36
111,358.72
223
1,155.12
614.79
540.33
110,818.39
224
1,155.12
611.81
543.31
110,275.08
225
1,155.12
608.81
546.31
109,728.77
226
1,155.12
605.79
549.33
109,179.45
227
1,155.12
602.76
552.36
108,627.09
228
1,155.12
599.71
555.41
108,071.68
229
1,155.12
596.65
558.47
107,513.21
230
1,155.12
593.56
561.56
106,951.65
231
1,155.12
590.46
564.66
106,386.99
232
1,155.12
587.34
567.78
105,819.22
233
1,155.12
584.21
570.91
105,248.31
234
1,155.12
581.06
574.06
104,674.25
235
1,155.12
577.89
577.23
104,097.02
236
1,155.12
574.70
580.42
103,516.60
237
1,155.12
571.50
583.62
102,932.98
238
1,155.12
568.28
586.84
102,346.13
239
1,155.12
565.04
590.08
101,756.05
240
1,155.12
561.78
593.34
101,162.71
241
1,155.12
558.50
596.62
100,566.09
242
1,155.12
555.21
599.91
99,966.18
243
1,155.12
551.90
603.22
99,362.95
244
1,155.12
548.57
606.55
98,756.40
245
1,155.12
545.22
609.90
98,146.50
246
1,155.12
541.85
613.27
97,533.23
247
1,155.12
538.46
616.66
96,916.57
248
1,155.12
535.06
620.06
96,296.51
249
1,155.12
531.64
623.48
95,673.03
250
1,155.12
528.19
626.93
95,046.10
251
1,155.12
524.73
630.39
94,415.72
252
1,155.12
521.25
633.87
93,781.85
253
1,155.12
517.75
637.37
93,144.49
254
1,155.12
514.24
640.88
92,503.60
255
1,155.12
510.70
644.42
91,859.18
256
1,155.12
507.14
647.98
91,211.20
257
1,155.12
503.56
651.56
90,559.64
258
1,155.12
499.96
655.16
89,904.48
259
1,155.12
496.35
658.77
89,245.71
260
1,155.12
492.71
662.41
88,583.30
261
1,155.12
489.05
666.07
87,917.24
262
1,155.12
485.38
669.74
87,247.49
263
1,155.12
481.68
673.44
86,574.05
264
1,155.12
477.96
677.16
85,896.89
265
1,155.12
474.22
680.90
85,215.99
266
1,155.12
470.46
684.66
84,531.34
267
1,155.12
466.68
688.44
83,842.90
268
1,155.12
462.88
692.24
83,150.66
269
1,155.12
459.06
696.06
82,454.60
270
1,155.12
455.22
699.90
81,754.70
271
1,155.12
451.35
703.77
81,050.94
272
1,155.12
447.47
707.65
80,343.29
273
1,155.12
443.56
711.56
79,631.73
274
1,155.12
439.63
715.49
78,916.24
275
1,155.12
435.68
719.44
78,196.80
276
1,155.12
431.71
723.41
77,473.40
277
1,155.12
427.72
727.40
76,745.99
278
1,155.12
423.70
731.42
76,014.57
279
1,155.12
419.66
735.46
75,279.12
280
1,155.12
415.60
739.52
74,539.60
281
1,155.12
411.52
743.60
73,796.00
282
1,155.12
407.42
747.70
73,048.30
283
1,155.12
403.29
751.83
72,296.47
284
1,155.12
399.14
755.98
71,540.48
285
1,155.12
394.96
760.16
70,780.33
286
1,155.12
390.77
764.35
70,015.97
287
1,155.12
386.55
768.57
69,247.40
288
1,155.12
382.30
772.82
68,474.58
289
1,155.12
378.04
777.08
67,697.50
290
1,155.12
373.75
781.37
66,916.13
291
1,155.12
369.43
785.69
66,130.44
292
1,155.12
365.10
790.02
65,340.41
293
1,155.12
360.73
794.39
64,546.03
294
1,155.12
356.35
798.77
63,747.25
295
1,155.12
351.94
803.18
62,944.07
296
1,155.12
347.50
807.62
62,136.46
297
1,155.12
343.05
812.07
61,324.38
298
1,155.12
338.56
816.56
60,507.82
299
1,155.12
334.05
821.07
59,686.76
300
1,155.12
329.52
825.60
58,861.16
301
1,155.12
324.96
830.16
58,031.00
302
1,155.12
320.38
834.74
57,196.26
303
1,155.12
315.77
839.35
56,356.91
304
1,155.12
311.14
843.98
55,512.93
305
1,155.12
306.48
848.64
54,664.29
306
1,155.12
301.79
853.33
53,810.96
307
1,155.12
297.08
858.04
52,952.92
308
1,155.12
292.34
862.78
52,090.14
309
1,155.12
287.58
867.54
51,222.60
310
1,155.12
282.79
872.33
50,350.28
311
1,155.12
277.98
877.14
49,473.13
312
1,155.12
273.13
881.99
48,591.14
313
1,155.12
268.26
886.86
47,704.29
314
1,155.12
263.37
891.75
46,812.53
315
1,155.12
258.44
896.68
45,915.86
316
1,155.12
253.49
901.63
45,014.23
317
1,155.12
248.52
906.60
44,107.63
318
1,155.12
243.51
911.61
43,196.02
319
1,155.12
238.48
916.64
42,279.38
320
1,155.12
233.42
921.70
41,357.68
321
1,155.12
228.33
926.79
40,430.88
322
1,155.12
223.21
931.91
39,498.98
323
1,155.12
218.07
937.05
38,561.92
324
1,155.12
212.89
942.23
37,619.70
325
1,155.12
207.69
947.43
36,672.27
326
1,155.12
202.46
952.66
35,719.61
327
1,155.12
197.20
957.92
34,761.69
328
1,155.12
191.91
963.21
33,798.49
329
1,155.12
186.60
968.52
32,829.96
330
1,155.12
181.25
973.87
31,856.09
331
1,155.12
175.87
979.25
30,876.84
332
1,155.12
170.47
984.65
29,892.19
333
1,155.12
165.03
990.09
28,902.10
334
1,155.12
159.56
995.56
27,906.54
335
1,155.12
154.07
1,001.05
26,905.49
336
1,155.12
148.54
1,006.58
25,898.91
337
1,155.12
142.98
1,012.14
24,886.77
338
1,155.12
137.40
1,017.72
23,869.05
339
1,155.12
131.78
1,023.34
22,845.71
340
1,155.12
126.13
1,028.99
21,816.71
341
1,155.12
120.45
1,034.67
20,782.04
342
1,155.12
114.73
1,040.39
19,741.66
343
1,155.12
108.99
1,046.13
18,695.53
344
1,155.12
103.21
1,051.91
17,643.62
345
1,155.12
97.41
1,057.71
16,585.91
346
1,155.12
91.57
1,063.55
15,522.36
347
1,155.12
85.70
1,069.42
14,452.93
348
1,155.12
79.79
1,075.33
13,377.60
349
1,155.12
73.86
1,081.26
12,296.34
350
1,155.12
67.89
1,087.23
11,209.11
351
1,155.12
61.88
1,093.24
10,115.87
352
1,155.12
55.85
1,099.27
9,016.60
353
1,155.12
49.78
1,105.34
7,911.26
354
1,155.12
43.68
1,111.44
6,799.81
355
1,155.12
37.54
1,117.58
5,682.23
356
1,155.12
31.37
1,123.75
4,558.48
357
1,155.12
25.17
1,129.95
3,428.53
358
1,155.12
18.93
1,136.19
2,292.34
359
1,155.12
12.66
1,142.46
1,149.88
360
1,156.22
6.35
1,149.88
0.00
Totals
415,844.30
235,444.30
180,400.00

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