Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,185.10  
 

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
1,185.10
1,033.54
151.56
180,248.44
2
1,185.10
1,032.67
152.43
180,096.02
3
1,185.10
1,031.80
153.30
179,942.72
4
1,185.10
1,030.92
154.18
179,788.54
5
1,185.10
1,030.04
155.06
179,633.48
6
1,185.10
1,029.15
155.95
179,477.53
7
1,185.10
1,028.26
156.84
179,320.68
8
1,185.10
1,027.36
157.74
179,162.94
9
1,185.10
1,026.45
158.65
179,004.29
10
1,185.10
1,025.55
159.55
178,844.74
11
1,185.10
1,024.63
160.47
178,684.27
12
1,185.10
1,023.71
161.39
178,522.88
13
1,185.10
1,022.79
162.31
178,360.57
14
1,185.10
1,021.86
163.24
178,197.33
15
1,185.10
1,020.92
164.18
178,033.15
16
1,185.10
1,019.98
165.12
177,868.03
17
1,185.10
1,019.04
166.06
177,701.97
18
1,185.10
1,018.08
167.02
177,534.95
19
1,185.10
1,017.13
167.97
177,366.98
20
1,185.10
1,016.16
168.94
177,198.04
21
1,185.10
1,015.20
169.90
177,028.14
22
1,185.10
1,014.22
170.88
176,857.26
23
1,185.10
1,013.24
171.86
176,685.41
24
1,185.10
1,012.26
172.84
176,512.57
25
1,185.10
1,011.27
173.83
176,338.74
26
1,185.10
1,010.27
174.83
176,163.91
27
1,185.10
1,009.27
175.83
175,988.09
28
1,185.10
1,008.27
176.83
175,811.25
29
1,185.10
1,007.25
177.85
175,633.40
30
1,185.10
1,006.23
178.87
175,454.54
31
1,185.10
1,005.21
179.89
175,274.64
32
1,185.10
1,004.18
180.92
175,093.72
33
1,185.10
1,003.14
181.96
174,911.76
34
1,185.10
1,002.10
183.00
174,728.76
35
1,185.10
1,001.05
184.05
174,544.71
36
1,185.10
1,000.00
185.10
174,359.61
37
1,185.10
998.94
186.16
174,173.44
38
1,185.10
997.87
187.23
173,986.21
39
1,185.10
996.80
188.30
173,797.91
40
1,185.10
995.72
189.38
173,608.52
41
1,185.10
994.63
190.47
173,418.06
42
1,185.10
993.54
191.56
173,226.50
43
1,185.10
992.44
192.66
173,033.84
44
1,185.10
991.34
193.76
172,840.08
45
1,185.10
990.23
194.87
172,645.21
46
1,185.10
989.11
195.99
172,449.22
47
1,185.10
987.99
197.11
172,252.11
48
1,185.10
986.86
198.24
172,053.88
49
1,185.10
985.73
199.37
171,854.50
50
1,185.10
984.58
200.52
171,653.98
51
1,185.10
983.43
201.67
171,452.32
52
1,185.10
982.28
202.82
171,249.50
53
1,185.10
981.12
203.98
171,045.51
54
1,185.10
979.95
205.15
170,840.36
55
1,185.10
978.77
206.33
170,634.04
56
1,185.10
977.59
207.51
170,426.53
57
1,185.10
976.40
208.70
170,217.83
58
1,185.10
975.21
209.89
170,007.93
59
1,185.10
974.00
211.10
169,796.84
60
1,185.10
972.79
212.31
169,584.53
61
1,185.10
971.58
213.52
169,371.01
62
1,185.10
970.35
214.75
169,156.27
63
1,185.10
969.12
215.98
168,940.29
64
1,185.10
967.89
217.21
168,723.08
65
1,185.10
966.64
218.46
168,504.62
66
1,185.10
965.39
219.71
168,284.91
67
1,185.10
964.13
220.97
168,063.94
68
1,185.10
962.87
222.23
167,841.71
69
1,185.10
961.59
223.51
167,618.20
70
1,185.10
960.31
224.79
167,393.41
71
1,185.10
959.02
226.08
167,167.34
72
1,185.10
957.73
227.37
166,939.97
73
1,185.10
956.43
228.67
166,711.30
74
1,185.10
955.12
229.98
166,481.31
75
1,185.10
953.80
231.30
166,250.01
76
1,185.10
952.47
232.63
166,017.39
77
1,185.10
951.14
233.96
165,783.43
78
1,185.10
949.80
235.30
165,548.13
79
1,185.10
948.45
236.65
165,311.48
80
1,185.10
947.10
238.00
165,073.48
81
1,185.10
945.73
239.37
164,834.11
82
1,185.10
944.36
240.74
164,593.37
83
1,185.10
942.98
242.12
164,351.26
84
1,185.10
941.60
243.50
164,107.75
85
1,185.10
940.20
244.90
163,862.85
86
1,185.10
938.80
246.30
163,616.55
87
1,185.10
937.39
247.71
163,368.84
88
1,185.10
935.97
249.13
163,119.70
89
1,185.10
934.54
250.56
162,869.14
90
1,185.10
933.10
252.00
162,617.15
91
1,185.10
931.66
253.44
162,363.71
92
1,185.10
930.21
254.89
162,108.82
93
1,185.10
928.75
256.35
161,852.47
94
1,185.10
927.28
257.82
161,594.65
95
1,185.10
925.80
259.30
161,335.35
96
1,185.10
924.32
260.78
161,074.57
97
1,185.10
922.82
262.28
160,812.29
98
1,185.10
921.32
263.78
160,548.51
99
1,185.10
919.81
265.29
160,283.22
100
1,185.10
918.29
266.81
160,016.41
101
1,185.10
916.76
268.34
159,748.07
102
1,185.10
915.22
269.88
159,478.19
103
1,185.10
913.68
271.42
159,206.77
104
1,185.10
912.12
272.98
158,933.79
105
1,185.10
910.56
274.54
158,659.25
106
1,185.10
908.99
276.11
158,383.13
107
1,185.10
907.40
277.70
158,105.44
108
1,185.10
905.81
279.29
157,826.15
109
1,185.10
904.21
280.89
157,545.26
110
1,185.10
902.60
282.50
157,262.77
111
1,185.10
900.98
284.12
156,978.65
112
1,185.10
899.36
285.74
156,692.91
113
1,185.10
897.72
287.38
156,405.53
114
1,185.10
896.07
289.03
156,116.50
115
1,185.10
894.42
290.68
155,825.82
116
1,185.10
892.75
292.35
155,533.47
117
1,185.10
891.08
294.02
155,239.45
118
1,185.10
889.39
295.71
154,943.74
119
1,185.10
887.70
297.40
154,646.34
120
1,185.10
885.99
299.11
154,347.23
121
1,185.10
884.28
300.82
154,046.41
122
1,185.10
882.56
302.54
153,743.87
123
1,185.10
880.82
304.28
153,439.60
124
1,185.10
879.08
306.02
153,133.58
125
1,185.10
877.33
307.77
152,825.80
126
1,185.10
875.56
309.54
152,516.27
127
1,185.10
873.79
311.31
152,204.96
128
1,185.10
872.01
313.09
151,891.87
129
1,185.10
870.21
314.89
151,576.98
130
1,185.10
868.41
316.69
151,260.29
131
1,185.10
866.60
318.50
150,941.79
132
1,185.10
864.77
320.33
150,621.46
133
1,185.10
862.94
322.16
150,299.29
134
1,185.10
861.09
324.01
149,975.28
135
1,185.10
859.23
325.87
149,649.42
136
1,185.10
857.37
327.73
149,321.68
137
1,185.10
855.49
329.61
148,992.07
138
1,185.10
853.60
331.50
148,660.57
139
1,185.10
851.70
333.40
148,327.17
140
1,185.10
849.79
335.31
147,991.86
141
1,185.10
847.87
337.23
147,654.63
142
1,185.10
845.94
339.16
147,315.47
143
1,185.10
843.99
341.11
146,974.37
144
1,185.10
842.04
343.06
146,631.31
145
1,185.10
840.08
345.02
146,286.28
146
1,185.10
838.10
347.00
145,939.28
147
1,185.10
836.11
348.99
145,590.29
148
1,185.10
834.11
350.99
145,239.30
149
1,185.10
832.10
353.00
144,886.30
150
1,185.10
830.08
355.02
144,531.28
151
1,185.10
828.04
357.06
144,174.22
152
1,185.10
826.00
359.10
143,815.12
153
1,185.10
823.94
361.16
143,453.96
154
1,185.10
821.87
363.23
143,090.74
155
1,185.10
819.79
365.31
142,725.43
156
1,185.10
817.70
367.40
142,358.02
157
1,185.10
815.59
369.51
141,988.52
158
1,185.10
813.48
371.62
141,616.89
159
1,185.10
811.35
373.75
141,243.14
160
1,185.10
809.21
375.89
140,867.24
161
1,185.10
807.05
378.05
140,489.20
162
1,185.10
804.89
380.21
140,108.98
163
1,185.10
802.71
382.39
139,726.59
164
1,185.10
800.52
384.58
139,342.01
165
1,185.10
798.31
386.79
138,955.22
166
1,185.10
796.10
389.00
138,566.22
167
1,185.10
793.87
391.23
138,174.99
168
1,185.10
791.63
393.47
137,781.52
169
1,185.10
789.37
395.73
137,385.79
170
1,185.10
787.11
397.99
136,987.79
171
1,185.10
784.83
400.27
136,587.52
172
1,185.10
782.53
402.57
136,184.95
173
1,185.10
780.23
404.87
135,780.08
174
1,185.10
777.91
407.19
135,372.89
175
1,185.10
775.57
409.53
134,963.36
176
1,185.10
773.23
411.87
134,551.49
177
1,185.10
770.87
414.23
134,137.26
178
1,185.10
768.49
416.61
133,720.65
179
1,185.10
766.11
418.99
133,301.66
180
1,185.10
763.71
421.39
132,880.27
181
1,185.10
761.29
423.81
132,456.46
182
1,185.10
758.87
426.23
132,030.22
183
1,185.10
756.42
428.68
131,601.55
184
1,185.10
753.97
431.13
131,170.41
185
1,185.10
751.50
433.60
130,736.81
186
1,185.10
749.01
436.09
130,300.72
187
1,185.10
746.51
438.59
129,862.14
188
1,185.10
744.00
441.10
129,421.04
189
1,185.10
741.47
443.63
128,977.42
190
1,185.10
738.93
446.17
128,531.25
191
1,185.10
736.38
448.72
128,082.53
192
1,185.10
733.81
451.29
127,631.23
193
1,185.10
731.22
453.88
127,177.35
194
1,185.10
728.62
456.48
126,720.87
195
1,185.10
726.00
459.10
126,261.78
196
1,185.10
723.37
461.73
125,800.05
197
1,185.10
720.73
464.37
125,335.68
198
1,185.10
718.07
467.03
124,868.65
199
1,185.10
715.39
469.71
124,398.94
200
1,185.10
712.70
472.40
123,926.55
201
1,185.10
710.00
475.10
123,451.44
202
1,185.10
707.27
477.83
122,973.62
203
1,185.10
704.54
480.56
122,493.05
204
1,185.10
701.78
483.32
122,009.74
205
1,185.10
699.01
486.09
121,523.65
206
1,185.10
696.23
488.87
121,034.78
207
1,185.10
693.43
491.67
120,543.11
208
1,185.10
690.61
494.49
120,048.62
209
1,185.10
687.78
497.32
119,551.30
210
1,185.10
684.93
500.17
119,051.13
211
1,185.10
682.06
503.04
118,548.09
212
1,185.10
679.18
505.92
118,042.17
213
1,185.10
676.28
508.82
117,533.36
214
1,185.10
673.37
511.73
117,021.62
215
1,185.10
670.44
514.66
116,506.96
216
1,185.10
667.49
517.61
115,989.35
217
1,185.10
664.52
520.58
115,468.77
218
1,185.10
661.54
523.56
114,945.21
219
1,185.10
658.54
526.56
114,418.65
220
1,185.10
655.52
529.58
113,889.07
221
1,185.10
652.49
532.61
113,356.46
222
1,185.10
649.44
535.66
112,820.80
223
1,185.10
646.37
538.73
112,282.07
224
1,185.10
643.28
541.82
111,740.25
225
1,185.10
640.18
544.92
111,195.33
226
1,185.10
637.06
548.04
110,647.29
227
1,185.10
633.92
551.18
110,096.10
228
1,185.10
630.76
554.34
109,541.76
229
1,185.10
627.58
557.52
108,984.25
230
1,185.10
624.39
560.71
108,423.54
231
1,185.10
621.18
563.92
107,859.61
232
1,185.10
617.95
567.15
107,292.46
233
1,185.10
614.70
570.40
106,722.05
234
1,185.10
611.43
573.67
106,148.38
235
1,185.10
608.14
576.96
105,571.42
236
1,185.10
604.84
580.26
104,991.16
237
1,185.10
601.51
583.59
104,407.57
238
1,185.10
598.17
586.93
103,820.64
239
1,185.10
594.81
590.29
103,230.35
240
1,185.10
591.42
593.68
102,636.67
241
1,185.10
588.02
597.08
102,039.59
242
1,185.10
584.60
600.50
101,439.09
243
1,185.10
581.16
603.94
100,835.16
244
1,185.10
577.70
607.40
100,227.76
245
1,185.10
574.22
610.88
99,616.88
246
1,185.10
570.72
614.38
99,002.50
247
1,185.10
567.20
617.90
98,384.60
248
1,185.10
563.66
621.44
97,763.16
249
1,185.10
560.10
625.00
97,138.17
250
1,185.10
556.52
628.58
96,509.59
251
1,185.10
552.92
632.18
95,877.41
252
1,185.10
549.30
635.80
95,241.60
253
1,185.10
545.66
639.44
94,602.16
254
1,185.10
541.99
643.11
93,959.05
255
1,185.10
538.31
646.79
93,312.26
256
1,185.10
534.60
650.50
92,661.76
257
1,185.10
530.87
654.23
92,007.53
258
1,185.10
527.13
657.97
91,349.56
259
1,185.10
523.36
661.74
90,687.82
260
1,185.10
519.57
665.53
90,022.28
261
1,185.10
515.75
669.35
89,352.94
262
1,185.10
511.92
673.18
88,679.75
263
1,185.10
508.06
677.04
88,002.71
264
1,185.10
504.18
680.92
87,321.80
265
1,185.10
500.28
684.82
86,636.98
266
1,185.10
496.36
688.74
85,948.24
267
1,185.10
492.41
692.69
85,255.55
268
1,185.10
488.44
696.66
84,558.89
269
1,185.10
484.45
700.65
83,858.24
270
1,185.10
480.44
704.66
83,153.58
271
1,185.10
476.40
708.70
82,444.88
272
1,185.10
472.34
712.76
81,732.12
273
1,185.10
468.26
716.84
81,015.28
274
1,185.10
464.15
720.95
80,294.33
275
1,185.10
460.02
725.08
79,569.25
276
1,185.10
455.87
729.23
78,840.01
277
1,185.10
451.69
733.41
78,106.60
278
1,185.10
447.49
737.61
77,368.99
279
1,185.10
443.26
741.84
76,627.15
280
1,185.10
439.01
746.09
75,881.06
281
1,185.10
434.74
750.36
75,130.69
282
1,185.10
430.44
754.66
74,376.03
283
1,185.10
426.11
758.99
73,617.04
284
1,185.10
421.76
763.34
72,853.70
285
1,185.10
417.39
767.71
72,086.00
286
1,185.10
412.99
772.11
71,313.89
287
1,185.10
408.57
776.53
70,537.36
288
1,185.10
404.12
780.98
69,756.38
289
1,185.10
399.65
785.45
68,970.92
290
1,185.10
395.15
789.95
68,180.97
291
1,185.10
390.62
794.48
67,386.49
292
1,185.10
386.07
799.03
66,587.46
293
1,185.10
381.49
803.61
65,783.85
294
1,185.10
376.89
808.21
64,975.64
295
1,185.10
372.26
812.84
64,162.79
296
1,185.10
367.60
817.50
63,345.29
297
1,185.10
362.92
822.18
62,523.11
298
1,185.10
358.21
826.89
61,696.21
299
1,185.10
353.47
831.63
60,864.58
300
1,185.10
348.70
836.40
60,028.18
301
1,185.10
343.91
841.19
59,186.99
302
1,185.10
339.09
846.01
58,340.99
303
1,185.10
334.25
850.85
57,490.13
304
1,185.10
329.37
855.73
56,634.40
305
1,185.10
324.47
860.63
55,773.77
306
1,185.10
319.54
865.56
54,908.21
307
1,185.10
314.58
870.52
54,037.69
308
1,185.10
309.59
875.51
53,162.18
309
1,185.10
304.57
880.53
52,281.65
310
1,185.10
299.53
885.57
51,396.08
311
1,185.10
294.46
890.64
50,505.44
312
1,185.10
289.35
895.75
49,609.69
313
1,185.10
284.22
900.88
48,708.82
314
1,185.10
279.06
906.04
47,802.78
315
1,185.10
273.87
911.23
46,891.55
316
1,185.10
268.65
916.45
45,975.10
317
1,185.10
263.40
921.70
45,053.39
318
1,185.10
258.12
926.98
44,126.41
319
1,185.10
252.81
932.29
43,194.12
320
1,185.10
247.47
937.63
42,256.49
321
1,185.10
242.09
943.01
41,313.48
322
1,185.10
236.69
948.41
40,365.07
323
1,185.10
231.26
953.84
39,411.23
324
1,185.10
225.79
959.31
38,451.93
325
1,185.10
220.30
964.80
37,487.12
326
1,185.10
214.77
970.33
36,516.79
327
1,185.10
209.21
975.89
35,540.90
328
1,185.10
203.62
981.48
34,559.42
329
1,185.10
198.00
987.10
33,572.32
330
1,185.10
192.34
992.76
32,579.56
331
1,185.10
186.65
998.45
31,581.12
332
1,185.10
180.93
1,004.17
30,576.95
333
1,185.10
175.18
1,009.92
29,567.03
334
1,185.10
169.39
1,015.71
28,551.32
335
1,185.10
163.58
1,021.52
27,529.80
336
1,185.10
157.72
1,027.38
26,502.42
337
1,185.10
151.84
1,033.26
25,469.16
338
1,185.10
145.92
1,039.18
24,429.98
339
1,185.10
139.96
1,045.14
23,384.84
340
1,185.10
133.98
1,051.12
22,333.71
341
1,185.10
127.95
1,057.15
21,276.57
342
1,185.10
121.90
1,063.20
20,213.37
343
1,185.10
115.81
1,069.29
19,144.07
344
1,185.10
109.68
1,075.42
18,068.65
345
1,185.10
103.52
1,081.58
16,987.07
346
1,185.10
97.32
1,087.78
15,899.29
347
1,185.10
91.09
1,094.01
14,805.28
348
1,185.10
84.82
1,100.28
13,705.00
349
1,185.10
78.52
1,106.58
12,598.42
350
1,185.10
72.18
1,112.92
11,485.50
351
1,185.10
65.80
1,119.30
10,366.20
352
1,185.10
59.39
1,125.71
9,240.49
353
1,185.10
52.94
1,132.16
8,108.33
354
1,185.10
46.45
1,138.65
6,969.69
355
1,185.10
39.93
1,145.17
5,824.52
356
1,185.10
33.37
1,151.73
4,672.79
357
1,185.10
26.77
1,158.33
3,514.46
358
1,185.10
20.13
1,164.97
2,349.49
359
1,185.10
13.46
1,171.64
1,177.85
360
1,184.60
6.75
1,177.85
0.00
Totals
426,635.50
246,235.50
180,400.00

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