Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,170.07  
 

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
1,170.07
1,014.75
155.32
180,244.68
2
1,170.07
1,013.88
156.19
180,088.49
3
1,170.07
1,013.00
157.07
179,931.41
4
1,170.07
1,012.11
157.96
179,773.46
5
1,170.07
1,011.23
158.84
179,614.61
6
1,170.07
1,010.33
159.74
179,454.88
7
1,170.07
1,009.43
160.64
179,294.24
8
1,170.07
1,008.53
161.54
179,132.70
9
1,170.07
1,007.62
162.45
178,970.25
10
1,170.07
1,006.71
163.36
178,806.89
11
1,170.07
1,005.79
164.28
178,642.61
12
1,170.07
1,004.86
165.21
178,477.40
13
1,170.07
1,003.94
166.13
178,311.27
14
1,170.07
1,003.00
167.07
178,144.20
15
1,170.07
1,002.06
168.01
177,976.19
16
1,170.07
1,001.12
168.95
177,807.24
17
1,170.07
1,000.17
169.90
177,637.33
18
1,170.07
999.21
170.86
177,466.47
19
1,170.07
998.25
171.82
177,294.65
20
1,170.07
997.28
172.79
177,121.86
21
1,170.07
996.31
173.76
176,948.10
22
1,170.07
995.33
174.74
176,773.37
23
1,170.07
994.35
175.72
176,597.65
24
1,170.07
993.36
176.71
176,420.94
25
1,170.07
992.37
177.70
176,243.24
26
1,170.07
991.37
178.70
176,064.53
27
1,170.07
990.36
179.71
175,884.83
28
1,170.07
989.35
180.72
175,704.11
29
1,170.07
988.34
181.73
175,522.38
30
1,170.07
987.31
182.76
175,339.62
31
1,170.07
986.29
183.78
175,155.83
32
1,170.07
985.25
184.82
174,971.02
33
1,170.07
984.21
185.86
174,785.16
34
1,170.07
983.17
186.90
174,598.25
35
1,170.07
982.12
187.95
174,410.30
36
1,170.07
981.06
189.01
174,221.29
37
1,170.07
979.99
190.08
174,031.21
38
1,170.07
978.93
191.14
173,840.07
39
1,170.07
977.85
192.22
173,647.85
40
1,170.07
976.77
193.30
173,454.55
41
1,170.07
975.68
194.39
173,260.16
42
1,170.07
974.59
195.48
173,064.68
43
1,170.07
973.49
196.58
172,868.10
44
1,170.07
972.38
197.69
172,670.41
45
1,170.07
971.27
198.80
172,471.61
46
1,170.07
970.15
199.92
172,271.69
47
1,170.07
969.03
201.04
172,070.65
48
1,170.07
967.90
202.17
171,868.48
49
1,170.07
966.76
203.31
171,665.17
50
1,170.07
965.62
204.45
171,460.72
51
1,170.07
964.47
205.60
171,255.11
52
1,170.07
963.31
206.76
171,048.35
53
1,170.07
962.15
207.92
170,840.43
54
1,170.07
960.98
209.09
170,631.34
55
1,170.07
959.80
210.27
170,421.07
56
1,170.07
958.62
211.45
170,209.62
57
1,170.07
957.43
212.64
169,996.98
58
1,170.07
956.23
213.84
169,783.14
59
1,170.07
955.03
215.04
169,568.10
60
1,170.07
953.82
216.25
169,351.85
61
1,170.07
952.60
217.47
169,134.38
62
1,170.07
951.38
218.69
168,915.69
63
1,170.07
950.15
219.92
168,695.77
64
1,170.07
948.91
221.16
168,474.62
65
1,170.07
947.67
222.40
168,252.22
66
1,170.07
946.42
223.65
168,028.57
67
1,170.07
945.16
224.91
167,803.66
68
1,170.07
943.90
226.17
167,577.48
69
1,170.07
942.62
227.45
167,350.04
70
1,170.07
941.34
228.73
167,121.31
71
1,170.07
940.06
230.01
166,891.30
72
1,170.07
938.76
231.31
166,659.99
73
1,170.07
937.46
232.61
166,427.38
74
1,170.07
936.15
233.92
166,193.47
75
1,170.07
934.84
235.23
165,958.24
76
1,170.07
933.52
236.55
165,721.68
77
1,170.07
932.18
237.89
165,483.80
78
1,170.07
930.85
239.22
165,244.57
79
1,170.07
929.50
240.57
165,004.00
80
1,170.07
928.15
241.92
164,762.08
81
1,170.07
926.79
243.28
164,518.80
82
1,170.07
925.42
244.65
164,274.15
83
1,170.07
924.04
246.03
164,028.12
84
1,170.07
922.66
247.41
163,780.71
85
1,170.07
921.27
248.80
163,531.90
86
1,170.07
919.87
250.20
163,281.70
87
1,170.07
918.46
251.61
163,030.09
88
1,170.07
917.04
253.03
162,777.06
89
1,170.07
915.62
254.45
162,522.61
90
1,170.07
914.19
255.88
162,266.73
91
1,170.07
912.75
257.32
162,009.41
92
1,170.07
911.30
258.77
161,750.65
93
1,170.07
909.85
260.22
161,490.42
94
1,170.07
908.38
261.69
161,228.74
95
1,170.07
906.91
263.16
160,965.58
96
1,170.07
905.43
264.64
160,700.94
97
1,170.07
903.94
266.13
160,434.81
98
1,170.07
902.45
267.62
160,167.19
99
1,170.07
900.94
269.13
159,898.06
100
1,170.07
899.43
270.64
159,627.42
101
1,170.07
897.90
272.17
159,355.25
102
1,170.07
896.37
273.70
159,081.55
103
1,170.07
894.83
275.24
158,806.32
104
1,170.07
893.29
276.78
158,529.53
105
1,170.07
891.73
278.34
158,251.19
106
1,170.07
890.16
279.91
157,971.28
107
1,170.07
888.59
281.48
157,689.80
108
1,170.07
887.01
283.06
157,406.74
109
1,170.07
885.41
284.66
157,122.08
110
1,170.07
883.81
286.26
156,835.82
111
1,170.07
882.20
287.87
156,547.95
112
1,170.07
880.58
289.49
156,258.47
113
1,170.07
878.95
291.12
155,967.35
114
1,170.07
877.32
292.75
155,674.60
115
1,170.07
875.67
294.40
155,380.20
116
1,170.07
874.01
296.06
155,084.14
117
1,170.07
872.35
297.72
154,786.42
118
1,170.07
870.67
299.40
154,487.02
119
1,170.07
868.99
301.08
154,185.94
120
1,170.07
867.30
302.77
153,883.17
121
1,170.07
865.59
304.48
153,578.69
122
1,170.07
863.88
306.19
153,272.50
123
1,170.07
862.16
307.91
152,964.59
124
1,170.07
860.43
309.64
152,654.94
125
1,170.07
858.68
311.39
152,343.56
126
1,170.07
856.93
313.14
152,030.42
127
1,170.07
855.17
314.90
151,715.52
128
1,170.07
853.40
316.67
151,398.85
129
1,170.07
851.62
318.45
151,080.40
130
1,170.07
849.83
320.24
150,760.16
131
1,170.07
848.03
322.04
150,438.11
132
1,170.07
846.21
323.86
150,114.26
133
1,170.07
844.39
325.68
149,788.58
134
1,170.07
842.56
327.51
149,461.07
135
1,170.07
840.72
329.35
149,131.72
136
1,170.07
838.87
331.20
148,800.52
137
1,170.07
837.00
333.07
148,467.45
138
1,170.07
835.13
334.94
148,132.51
139
1,170.07
833.25
336.82
147,795.68
140
1,170.07
831.35
338.72
147,456.96
141
1,170.07
829.45
340.62
147,116.34
142
1,170.07
827.53
342.54
146,773.80
143
1,170.07
825.60
344.47
146,429.33
144
1,170.07
823.66
346.41
146,082.93
145
1,170.07
821.72
348.35
145,734.57
146
1,170.07
819.76
350.31
145,384.26
147
1,170.07
817.79
352.28
145,031.98
148
1,170.07
815.80
354.27
144,677.71
149
1,170.07
813.81
356.26
144,321.45
150
1,170.07
811.81
358.26
143,963.19
151
1,170.07
809.79
360.28
143,602.91
152
1,170.07
807.77
362.30
143,240.61
153
1,170.07
805.73
364.34
142,876.27
154
1,170.07
803.68
366.39
142,509.88
155
1,170.07
801.62
368.45
142,141.43
156
1,170.07
799.55
370.52
141,770.90
157
1,170.07
797.46
372.61
141,398.29
158
1,170.07
795.37
374.70
141,023.59
159
1,170.07
793.26
376.81
140,646.78
160
1,170.07
791.14
378.93
140,267.84
161
1,170.07
789.01
381.06
139,886.78
162
1,170.07
786.86
383.21
139,503.57
163
1,170.07
784.71
385.36
139,118.21
164
1,170.07
782.54
387.53
138,730.68
165
1,170.07
780.36
389.71
138,340.97
166
1,170.07
778.17
391.90
137,949.07
167
1,170.07
775.96
394.11
137,554.96
168
1,170.07
773.75
396.32
137,158.64
169
1,170.07
771.52
398.55
136,760.09
170
1,170.07
769.28
400.79
136,359.29
171
1,170.07
767.02
403.05
135,956.24
172
1,170.07
764.75
405.32
135,550.93
173
1,170.07
762.47
407.60
135,143.33
174
1,170.07
760.18
409.89
134,733.44
175
1,170.07
757.88
412.19
134,321.25
176
1,170.07
755.56
414.51
133,906.74
177
1,170.07
753.23
416.84
133,489.89
178
1,170.07
750.88
419.19
133,070.70
179
1,170.07
748.52
421.55
132,649.15
180
1,170.07
746.15
423.92
132,225.24
181
1,170.07
743.77
426.30
131,798.93
182
1,170.07
741.37
428.70
131,370.23
183
1,170.07
738.96
431.11
130,939.12
184
1,170.07
736.53
433.54
130,505.58
185
1,170.07
734.09
435.98
130,069.61
186
1,170.07
731.64
438.43
129,631.18
187
1,170.07
729.18
440.89
129,190.28
188
1,170.07
726.70
443.37
128,746.91
189
1,170.07
724.20
445.87
128,301.04
190
1,170.07
721.69
448.38
127,852.66
191
1,170.07
719.17
450.90
127,401.76
192
1,170.07
716.63
453.44
126,948.33
193
1,170.07
714.08
455.99
126,492.34
194
1,170.07
711.52
458.55
126,033.79
195
1,170.07
708.94
461.13
125,572.66
196
1,170.07
706.35
463.72
125,108.94
197
1,170.07
703.74
466.33
124,642.61
198
1,170.07
701.11
468.96
124,173.65
199
1,170.07
698.48
471.59
123,702.06
200
1,170.07
695.82
474.25
123,227.81
201
1,170.07
693.16
476.91
122,750.90
202
1,170.07
690.47
479.60
122,271.30
203
1,170.07
687.78
482.29
121,789.01
204
1,170.07
685.06
485.01
121,304.00
205
1,170.07
682.34
487.73
120,816.27
206
1,170.07
679.59
490.48
120,325.79
207
1,170.07
676.83
493.24
119,832.55
208
1,170.07
674.06
496.01
119,336.54
209
1,170.07
671.27
498.80
118,837.74
210
1,170.07
668.46
501.61
118,336.13
211
1,170.07
665.64
504.43
117,831.70
212
1,170.07
662.80
507.27
117,324.43
213
1,170.07
659.95
510.12
116,814.31
214
1,170.07
657.08
512.99
116,301.32
215
1,170.07
654.19
515.88
115,785.45
216
1,170.07
651.29
518.78
115,266.67
217
1,170.07
648.38
521.69
114,744.98
218
1,170.07
645.44
524.63
114,220.35
219
1,170.07
642.49
527.58
113,692.77
220
1,170.07
639.52
530.55
113,162.22
221
1,170.07
636.54
533.53
112,628.69
222
1,170.07
633.54
536.53
112,092.15
223
1,170.07
630.52
539.55
111,552.60
224
1,170.07
627.48
542.59
111,010.01
225
1,170.07
624.43
545.64
110,464.37
226
1,170.07
621.36
548.71
109,915.67
227
1,170.07
618.28
551.79
109,363.87
228
1,170.07
615.17
554.90
108,808.97
229
1,170.07
612.05
558.02
108,250.95
230
1,170.07
608.91
561.16
107,689.80
231
1,170.07
605.76
564.31
107,125.48
232
1,170.07
602.58
567.49
106,557.99
233
1,170.07
599.39
570.68
105,987.31
234
1,170.07
596.18
573.89
105,413.42
235
1,170.07
592.95
577.12
104,836.30
236
1,170.07
589.70
580.37
104,255.93
237
1,170.07
586.44
583.63
103,672.30
238
1,170.07
583.16
586.91
103,085.39
239
1,170.07
579.86
590.21
102,495.18
240
1,170.07
576.54
593.53
101,901.64
241
1,170.07
573.20
596.87
101,304.77
242
1,170.07
569.84
600.23
100,704.54
243
1,170.07
566.46
603.61
100,100.93
244
1,170.07
563.07
607.00
99,493.93
245
1,170.07
559.65
610.42
98,883.51
246
1,170.07
556.22
613.85
98,269.66
247
1,170.07
552.77
617.30
97,652.36
248
1,170.07
549.29
620.78
97,031.58
249
1,170.07
545.80
624.27
96,407.32
250
1,170.07
542.29
627.78
95,779.54
251
1,170.07
538.76
631.31
95,148.23
252
1,170.07
535.21
634.86
94,513.37
253
1,170.07
531.64
638.43
93,874.93
254
1,170.07
528.05
642.02
93,232.91
255
1,170.07
524.44
645.63
92,587.27
256
1,170.07
520.80
649.27
91,938.01
257
1,170.07
517.15
652.92
91,285.09
258
1,170.07
513.48
656.59
90,628.50
259
1,170.07
509.79
660.28
89,968.21
260
1,170.07
506.07
664.00
89,304.21
261
1,170.07
502.34
667.73
88,636.48
262
1,170.07
498.58
671.49
87,964.99
263
1,170.07
494.80
675.27
87,289.72
264
1,170.07
491.00
679.07
86,610.66
265
1,170.07
487.18
682.89
85,927.77
266
1,170.07
483.34
686.73
85,241.05
267
1,170.07
479.48
690.59
84,550.46
268
1,170.07
475.60
694.47
83,855.98
269
1,170.07
471.69
698.38
83,157.60
270
1,170.07
467.76
702.31
82,455.30
271
1,170.07
463.81
706.26
81,749.04
272
1,170.07
459.84
710.23
81,038.81
273
1,170.07
455.84
714.23
80,324.58
274
1,170.07
451.83
718.24
79,606.33
275
1,170.07
447.79
722.28
78,884.05
276
1,170.07
443.72
726.35
78,157.70
277
1,170.07
439.64
730.43
77,427.27
278
1,170.07
435.53
734.54
76,692.73
279
1,170.07
431.40
738.67
75,954.05
280
1,170.07
427.24
742.83
75,211.23
281
1,170.07
423.06
747.01
74,464.22
282
1,170.07
418.86
751.21
73,713.01
283
1,170.07
414.64
755.43
72,957.58
284
1,170.07
410.39
759.68
72,197.89
285
1,170.07
406.11
763.96
71,433.94
286
1,170.07
401.82
768.25
70,665.68
287
1,170.07
397.49
772.58
69,893.11
288
1,170.07
393.15
776.92
69,116.18
289
1,170.07
388.78
781.29
68,334.89
290
1,170.07
384.38
785.69
67,549.21
291
1,170.07
379.96
790.11
66,759.10
292
1,170.07
375.52
794.55
65,964.55
293
1,170.07
371.05
799.02
65,165.53
294
1,170.07
366.56
803.51
64,362.02
295
1,170.07
362.04
808.03
63,553.98
296
1,170.07
357.49
812.58
62,741.41
297
1,170.07
352.92
817.15
61,924.26
298
1,170.07
348.32
821.75
61,102.51
299
1,170.07
343.70
826.37
60,276.14
300
1,170.07
339.05
831.02
59,445.12
301
1,170.07
334.38
835.69
58,609.43
302
1,170.07
329.68
840.39
57,769.04
303
1,170.07
324.95
845.12
56,923.92
304
1,170.07
320.20
849.87
56,074.05
305
1,170.07
315.42
854.65
55,219.40
306
1,170.07
310.61
859.46
54,359.94
307
1,170.07
305.77
864.30
53,495.64
308
1,170.07
300.91
869.16
52,626.48
309
1,170.07
296.02
874.05
51,752.44
310
1,170.07
291.11
878.96
50,873.47
311
1,170.07
286.16
883.91
49,989.57
312
1,170.07
281.19
888.88
49,100.69
313
1,170.07
276.19
893.88
48,206.81
314
1,170.07
271.16
898.91
47,307.90
315
1,170.07
266.11
903.96
46,403.94
316
1,170.07
261.02
909.05
45,494.89
317
1,170.07
255.91
914.16
44,580.73
318
1,170.07
250.77
919.30
43,661.43
319
1,170.07
245.60
924.47
42,736.95
320
1,170.07
240.40
929.67
41,807.28
321
1,170.07
235.17
934.90
40,872.37
322
1,170.07
229.91
940.16
39,932.21
323
1,170.07
224.62
945.45
38,986.76
324
1,170.07
219.30
950.77
38,035.99
325
1,170.07
213.95
956.12
37,079.87
326
1,170.07
208.57
961.50
36,118.38
327
1,170.07
203.17
966.90
35,151.47
328
1,170.07
197.73
972.34
34,179.13
329
1,170.07
192.26
977.81
33,201.32
330
1,170.07
186.76
983.31
32,218.01
331
1,170.07
181.23
988.84
31,229.16
332
1,170.07
175.66
994.41
30,234.76
333
1,170.07
170.07
1,000.00
29,234.76
334
1,170.07
164.45
1,005.62
28,229.13
335
1,170.07
158.79
1,011.28
27,217.85
336
1,170.07
153.10
1,016.97
26,200.88
337
1,170.07
147.38
1,022.69
25,178.19
338
1,170.07
141.63
1,028.44
24,149.75
339
1,170.07
135.84
1,034.23
23,115.52
340
1,170.07
130.02
1,040.05
22,075.48
341
1,170.07
124.17
1,045.90
21,029.58
342
1,170.07
118.29
1,051.78
19,977.80
343
1,170.07
112.38
1,057.69
18,920.11
344
1,170.07
106.43
1,063.64
17,856.46
345
1,170.07
100.44
1,069.63
16,786.84
346
1,170.07
94.43
1,075.64
15,711.19
347
1,170.07
88.38
1,081.69
14,629.50
348
1,170.07
82.29
1,087.78
13,541.72
349
1,170.07
76.17
1,093.90
12,447.82
350
1,170.07
70.02
1,100.05
11,347.77
351
1,170.07
63.83
1,106.24
10,241.53
352
1,170.07
57.61
1,112.46
9,129.07
353
1,170.07
51.35
1,118.72
8,010.35
354
1,170.07
45.06
1,125.01
6,885.34
355
1,170.07
38.73
1,131.34
5,754.00
356
1,170.07
32.37
1,137.70
4,616.29
357
1,170.07
25.97
1,144.10
3,472.19
358
1,170.07
19.53
1,150.54
2,321.65
359
1,170.07
13.06
1,157.01
1,164.64
360
1,171.19
6.55
1,164.64
0.00
Totals
421,226.32
240,826.32
180,400.00

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