Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,145.94  
 

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
1,145.94
982.04
163.90
181,136.10
2
1,145.94
981.15
164.79
180,971.32
3
1,145.94
980.26
165.68
180,805.64
4
1,145.94
979.36
166.58
180,639.06
5
1,145.94
978.46
167.48
180,471.58
6
1,145.94
977.55
168.39
180,303.20
7
1,145.94
976.64
169.30
180,133.90
8
1,145.94
975.73
170.21
179,963.68
9
1,145.94
974.80
171.14
179,792.55
10
1,145.94
973.88
172.06
179,620.48
11
1,145.94
972.94
173.00
179,447.49
12
1,145.94
972.01
173.93
179,273.56
13
1,145.94
971.07
174.87
179,098.68
14
1,145.94
970.12
175.82
178,922.86
15
1,145.94
969.17
176.77
178,746.08
16
1,145.94
968.21
177.73
178,568.35
17
1,145.94
967.25
178.69
178,389.66
18
1,145.94
966.28
179.66
178,209.99
19
1,145.94
965.30
180.64
178,029.36
20
1,145.94
964.33
181.61
177,847.74
21
1,145.94
963.34
182.60
177,665.15
22
1,145.94
962.35
183.59
177,481.56
23
1,145.94
961.36
184.58
177,296.98
24
1,145.94
960.36
185.58
177,111.40
25
1,145.94
959.35
186.59
176,924.81
26
1,145.94
958.34
187.60
176,737.21
27
1,145.94
957.33
188.61
176,548.60
28
1,145.94
956.30
189.64
176,358.96
29
1,145.94
955.28
190.66
176,168.30
30
1,145.94
954.24
191.70
175,976.61
31
1,145.94
953.21
192.73
175,783.87
32
1,145.94
952.16
193.78
175,590.10
33
1,145.94
951.11
194.83
175,395.27
34
1,145.94
950.06
195.88
175,199.39
35
1,145.94
949.00
196.94
175,002.44
36
1,145.94
947.93
198.01
174,804.43
37
1,145.94
946.86
199.08
174,605.35
38
1,145.94
945.78
200.16
174,405.19
39
1,145.94
944.69
201.25
174,203.94
40
1,145.94
943.60
202.34
174,001.61
41
1,145.94
942.51
203.43
173,798.18
42
1,145.94
941.41
204.53
173,593.64
43
1,145.94
940.30
205.64
173,388.00
44
1,145.94
939.19
206.75
173,181.25
45
1,145.94
938.07
207.87
172,973.37
46
1,145.94
936.94
209.00
172,764.37
47
1,145.94
935.81
210.13
172,554.24
48
1,145.94
934.67
211.27
172,342.97
49
1,145.94
933.52
212.42
172,130.55
50
1,145.94
932.37
213.57
171,916.99
51
1,145.94
931.22
214.72
171,702.26
52
1,145.94
930.05
215.89
171,486.38
53
1,145.94
928.88
217.06
171,269.32
54
1,145.94
927.71
218.23
171,051.09
55
1,145.94
926.53
219.41
170,831.68
56
1,145.94
925.34
220.60
170,611.08
57
1,145.94
924.14
221.80
170,389.28
58
1,145.94
922.94
223.00
170,166.28
59
1,145.94
921.73
224.21
169,942.07
60
1,145.94
920.52
225.42
169,716.65
61
1,145.94
919.30
226.64
169,490.01
62
1,145.94
918.07
227.87
169,262.14
63
1,145.94
916.84
229.10
169,033.04
64
1,145.94
915.60
230.34
168,802.70
65
1,145.94
914.35
231.59
168,571.10
66
1,145.94
913.09
232.85
168,338.26
67
1,145.94
911.83
234.11
168,104.15
68
1,145.94
910.56
235.38
167,868.77
69
1,145.94
909.29
236.65
167,632.12
70
1,145.94
908.01
237.93
167,394.19
71
1,145.94
906.72
239.22
167,154.97
72
1,145.94
905.42
240.52
166,914.45
73
1,145.94
904.12
241.82
166,672.63
74
1,145.94
902.81
243.13
166,429.50
75
1,145.94
901.49
244.45
166,185.05
76
1,145.94
900.17
245.77
165,939.28
77
1,145.94
898.84
247.10
165,692.18
78
1,145.94
897.50
248.44
165,443.74
79
1,145.94
896.15
249.79
165,193.95
80
1,145.94
894.80
251.14
164,942.82
81
1,145.94
893.44
252.50
164,690.32
82
1,145.94
892.07
253.87
164,436.45
83
1,145.94
890.70
255.24
164,181.21
84
1,145.94
889.31
256.63
163,924.58
85
1,145.94
887.92
258.02
163,666.57
86
1,145.94
886.53
259.41
163,407.15
87
1,145.94
885.12
260.82
163,146.33
88
1,145.94
883.71
262.23
162,884.10
89
1,145.94
882.29
263.65
162,620.45
90
1,145.94
880.86
265.08
162,355.37
91
1,145.94
879.42
266.52
162,088.86
92
1,145.94
877.98
267.96
161,820.90
93
1,145.94
876.53
269.41
161,551.49
94
1,145.94
875.07
270.87
161,280.62
95
1,145.94
873.60
272.34
161,008.28
96
1,145.94
872.13
273.81
160,734.47
97
1,145.94
870.65
275.29
160,459.18
98
1,145.94
869.15
276.79
160,182.39
99
1,145.94
867.65
278.29
159,904.11
100
1,145.94
866.15
279.79
159,624.31
101
1,145.94
864.63
281.31
159,343.00
102
1,145.94
863.11
282.83
159,060.17
103
1,145.94
861.58
284.36
158,775.81
104
1,145.94
860.04
285.90
158,489.90
105
1,145.94
858.49
287.45
158,202.45
106
1,145.94
856.93
289.01
157,913.44
107
1,145.94
855.36
290.58
157,622.87
108
1,145.94
853.79
292.15
157,330.72
109
1,145.94
852.21
293.73
157,036.98
110
1,145.94
850.62
295.32
156,741.66
111
1,145.94
849.02
296.92
156,444.74
112
1,145.94
847.41
298.53
156,146.21
113
1,145.94
845.79
300.15
155,846.06
114
1,145.94
844.17
301.77
155,544.29
115
1,145.94
842.53
303.41
155,240.88
116
1,145.94
840.89
305.05
154,935.82
117
1,145.94
839.24
306.70
154,629.12
118
1,145.94
837.57
308.37
154,320.75
119
1,145.94
835.90
310.04
154,010.72
120
1,145.94
834.22
311.72
153,699.00
121
1,145.94
832.54
313.40
153,385.60
122
1,145.94
830.84
315.10
153,070.50
123
1,145.94
829.13
316.81
152,753.69
124
1,145.94
827.42
318.52
152,435.17
125
1,145.94
825.69
320.25
152,114.92
126
1,145.94
823.96
321.98
151,792.93
127
1,145.94
822.21
323.73
151,469.20
128
1,145.94
820.46
325.48
151,143.72
129
1,145.94
818.70
327.24
150,816.48
130
1,145.94
816.92
329.02
150,487.46
131
1,145.94
815.14
330.80
150,156.66
132
1,145.94
813.35
332.59
149,824.07
133
1,145.94
811.55
334.39
149,489.68
134
1,145.94
809.74
336.20
149,153.47
135
1,145.94
807.91
338.03
148,815.45
136
1,145.94
806.08
339.86
148,475.59
137
1,145.94
804.24
341.70
148,133.89
138
1,145.94
802.39
343.55
147,790.35
139
1,145.94
800.53
345.41
147,444.94
140
1,145.94
798.66
347.28
147,097.66
141
1,145.94
796.78
349.16
146,748.50
142
1,145.94
794.89
351.05
146,397.44
143
1,145.94
792.99
352.95
146,044.49
144
1,145.94
791.07
354.87
145,689.62
145
1,145.94
789.15
356.79
145,332.84
146
1,145.94
787.22
358.72
144,974.11
147
1,145.94
785.28
360.66
144,613.45
148
1,145.94
783.32
362.62
144,250.83
149
1,145.94
781.36
364.58
143,886.25
150
1,145.94
779.38
366.56
143,519.70
151
1,145.94
777.40
368.54
143,151.16
152
1,145.94
775.40
370.54
142,780.62
153
1,145.94
773.40
372.54
142,408.07
154
1,145.94
771.38
374.56
142,033.51
155
1,145.94
769.35
376.59
141,656.92
156
1,145.94
767.31
378.63
141,278.29
157
1,145.94
765.26
380.68
140,897.60
158
1,145.94
763.20
382.74
140,514.86
159
1,145.94
761.12
384.82
140,130.04
160
1,145.94
759.04
386.90
139,743.14
161
1,145.94
756.94
389.00
139,354.14
162
1,145.94
754.83
391.11
138,963.04
163
1,145.94
752.72
393.22
138,569.81
164
1,145.94
750.59
395.35
138,174.46
165
1,145.94
748.44
397.50
137,776.96
166
1,145.94
746.29
399.65
137,377.32
167
1,145.94
744.13
401.81
136,975.50
168
1,145.94
741.95
403.99
136,571.51
169
1,145.94
739.76
406.18
136,165.34
170
1,145.94
737.56
408.38
135,756.96
171
1,145.94
735.35
410.59
135,346.37
172
1,145.94
733.13
412.81
134,933.55
173
1,145.94
730.89
415.05
134,518.50
174
1,145.94
728.64
417.30
134,101.21
175
1,145.94
726.38
419.56
133,681.65
176
1,145.94
724.11
421.83
133,259.82
177
1,145.94
721.82
424.12
132,835.70
178
1,145.94
719.53
426.41
132,409.29
179
1,145.94
717.22
428.72
131,980.56
180
1,145.94
714.89
431.05
131,549.52
181
1,145.94
712.56
433.38
131,116.14
182
1,145.94
710.21
435.73
130,680.41
183
1,145.94
707.85
438.09
130,242.32
184
1,145.94
705.48
440.46
129,801.86
185
1,145.94
703.09
442.85
129,359.02
186
1,145.94
700.69
445.25
128,913.77
187
1,145.94
698.28
447.66
128,466.11
188
1,145.94
695.86
450.08
128,016.03
189
1,145.94
693.42
452.52
127,563.51
190
1,145.94
690.97
454.97
127,108.54
191
1,145.94
688.50
457.44
126,651.11
192
1,145.94
686.03
459.91
126,191.19
193
1,145.94
683.54
462.40
125,728.79
194
1,145.94
681.03
464.91
125,263.88
195
1,145.94
678.51
467.43
124,796.45
196
1,145.94
675.98
469.96
124,326.49
197
1,145.94
673.44
472.50
123,853.99
198
1,145.94
670.88
475.06
123,378.92
199
1,145.94
668.30
477.64
122,901.29
200
1,145.94
665.72
480.22
122,421.06
201
1,145.94
663.11
482.83
121,938.23
202
1,145.94
660.50
485.44
121,452.79
203
1,145.94
657.87
488.07
120,964.72
204
1,145.94
655.23
490.71
120,474.01
205
1,145.94
652.57
493.37
119,980.64
206
1,145.94
649.90
496.04
119,484.59
207
1,145.94
647.21
498.73
118,985.86
208
1,145.94
644.51
501.43
118,484.43
209
1,145.94
641.79
504.15
117,980.28
210
1,145.94
639.06
506.88
117,473.40
211
1,145.94
636.31
509.63
116,963.77
212
1,145.94
633.55
512.39
116,451.38
213
1,145.94
630.78
515.16
115,936.22
214
1,145.94
627.99
517.95
115,418.27
215
1,145.94
625.18
520.76
114,897.51
216
1,145.94
622.36
523.58
114,373.93
217
1,145.94
619.53
526.41
113,847.52
218
1,145.94
616.67
529.27
113,318.25
219
1,145.94
613.81
532.13
112,786.12
220
1,145.94
610.92
535.02
112,251.11
221
1,145.94
608.03
537.91
111,713.19
222
1,145.94
605.11
540.83
111,172.37
223
1,145.94
602.18
543.76
110,628.61
224
1,145.94
599.24
546.70
110,081.91
225
1,145.94
596.28
549.66
109,532.25
226
1,145.94
593.30
552.64
108,979.60
227
1,145.94
590.31
555.63
108,423.97
228
1,145.94
587.30
558.64
107,865.33
229
1,145.94
584.27
561.67
107,303.66
230
1,145.94
581.23
564.71
106,738.95
231
1,145.94
578.17
567.77
106,171.18
232
1,145.94
575.09
570.85
105,600.33
233
1,145.94
572.00
573.94
105,026.39
234
1,145.94
568.89
577.05
104,449.34
235
1,145.94
565.77
580.17
103,869.17
236
1,145.94
562.62
583.32
103,285.86
237
1,145.94
559.47
586.47
102,699.38
238
1,145.94
556.29
589.65
102,109.73
239
1,145.94
553.09
592.85
101,516.88
240
1,145.94
549.88
596.06
100,920.83
241
1,145.94
546.65
599.29
100,321.54
242
1,145.94
543.41
602.53
99,719.01
243
1,145.94
540.14
605.80
99,113.21
244
1,145.94
536.86
609.08
98,504.14
245
1,145.94
533.56
612.38
97,891.76
246
1,145.94
530.25
615.69
97,276.07
247
1,145.94
526.91
619.03
96,657.04
248
1,145.94
523.56
622.38
96,034.66
249
1,145.94
520.19
625.75
95,408.91
250
1,145.94
516.80
629.14
94,779.77
251
1,145.94
513.39
632.55
94,147.22
252
1,145.94
509.96
635.98
93,511.24
253
1,145.94
506.52
639.42
92,871.82
254
1,145.94
503.06
642.88
92,228.94
255
1,145.94
499.57
646.37
91,582.57
256
1,145.94
496.07
649.87
90,932.70
257
1,145.94
492.55
653.39
90,279.31
258
1,145.94
489.01
656.93
89,622.39
259
1,145.94
485.45
660.49
88,961.90
260
1,145.94
481.88
664.06
88,297.84
261
1,145.94
478.28
667.66
87,630.18
262
1,145.94
474.66
671.28
86,958.90
263
1,145.94
471.03
674.91
86,283.99
264
1,145.94
467.37
678.57
85,605.42
265
1,145.94
463.70
682.24
84,923.18
266
1,145.94
460.00
685.94
84,237.24
267
1,145.94
456.29
689.65
83,547.58
268
1,145.94
452.55
693.39
82,854.19
269
1,145.94
448.79
697.15
82,157.04
270
1,145.94
445.02
700.92
81,456.12
271
1,145.94
441.22
704.72
80,751.40
272
1,145.94
437.40
708.54
80,042.87
273
1,145.94
433.57
712.37
79,330.49
274
1,145.94
429.71
716.23
78,614.26
275
1,145.94
425.83
720.11
77,894.15
276
1,145.94
421.93
724.01
77,170.13
277
1,145.94
418.00
727.94
76,442.20
278
1,145.94
414.06
731.88
75,710.32
279
1,145.94
410.10
735.84
74,974.48
280
1,145.94
406.11
739.83
74,234.65
281
1,145.94
402.10
743.84
73,490.81
282
1,145.94
398.08
747.86
72,742.95
283
1,145.94
394.02
751.92
71,991.03
284
1,145.94
389.95
755.99
71,235.04
285
1,145.94
385.86
760.08
70,474.96
286
1,145.94
381.74
764.20
69,710.76
287
1,145.94
377.60
768.34
68,942.42
288
1,145.94
373.44
772.50
68,169.92
289
1,145.94
369.25
776.69
67,393.23
290
1,145.94
365.05
780.89
66,612.34
291
1,145.94
360.82
785.12
65,827.21
292
1,145.94
356.56
789.38
65,037.84
293
1,145.94
352.29
793.65
64,244.19
294
1,145.94
347.99
797.95
63,446.24
295
1,145.94
343.67
802.27
62,643.96
296
1,145.94
339.32
806.62
61,837.34
297
1,145.94
334.95
810.99
61,026.36
298
1,145.94
330.56
815.38
60,210.98
299
1,145.94
326.14
819.80
59,391.18
300
1,145.94
321.70
824.24
58,566.94
301
1,145.94
317.24
828.70
57,738.24
302
1,145.94
312.75
833.19
56,905.05
303
1,145.94
308.24
837.70
56,067.34
304
1,145.94
303.70
842.24
55,225.10
305
1,145.94
299.14
846.80
54,378.30
306
1,145.94
294.55
851.39
53,526.91
307
1,145.94
289.94
856.00
52,670.90
308
1,145.94
285.30
860.64
51,810.27
309
1,145.94
280.64
865.30
50,944.96
310
1,145.94
275.95
869.99
50,074.98
311
1,145.94
271.24
874.70
49,200.28
312
1,145.94
266.50
879.44
48,320.84
313
1,145.94
261.74
884.20
47,436.63
314
1,145.94
256.95
888.99
46,547.64
315
1,145.94
252.13
893.81
45,653.84
316
1,145.94
247.29
898.65
44,755.19
317
1,145.94
242.42
903.52
43,851.67
318
1,145.94
237.53
908.41
42,943.26
319
1,145.94
232.61
913.33
42,029.93
320
1,145.94
227.66
918.28
41,111.65
321
1,145.94
222.69
923.25
40,188.40
322
1,145.94
217.69
928.25
39,260.15
323
1,145.94
212.66
933.28
38,326.87
324
1,145.94
207.60
938.34
37,388.53
325
1,145.94
202.52
943.42
36,445.11
326
1,145.94
197.41
948.53
35,496.58
327
1,145.94
192.27
953.67
34,542.92
328
1,145.94
187.11
958.83
33,584.08
329
1,145.94
181.91
964.03
32,620.06
330
1,145.94
176.69
969.25
31,650.81
331
1,145.94
171.44
974.50
30,676.31
332
1,145.94
166.16
979.78
29,696.54
333
1,145.94
160.86
985.08
28,711.45
334
1,145.94
155.52
990.42
27,721.03
335
1,145.94
150.16
995.78
26,725.25
336
1,145.94
144.76
1,001.18
25,724.07
337
1,145.94
139.34
1,006.60
24,717.47
338
1,145.94
133.89
1,012.05
23,705.41
339
1,145.94
128.40
1,017.54
22,687.88
340
1,145.94
122.89
1,023.05
21,664.83
341
1,145.94
117.35
1,028.59
20,636.24
342
1,145.94
111.78
1,034.16
19,602.08
343
1,145.94
106.18
1,039.76
18,562.32
344
1,145.94
100.55
1,045.39
17,516.93
345
1,145.94
94.88
1,051.06
16,465.87
346
1,145.94
89.19
1,056.75
15,409.12
347
1,145.94
83.47
1,062.47
14,346.65
348
1,145.94
77.71
1,068.23
13,278.42
349
1,145.94
71.92
1,074.02
12,204.40
350
1,145.94
66.11
1,079.83
11,124.57
351
1,145.94
60.26
1,085.68
10,038.89
352
1,145.94
54.38
1,091.56
8,947.32
353
1,145.94
48.46
1,097.48
7,849.85
354
1,145.94
42.52
1,103.42
6,746.43
355
1,145.94
36.54
1,109.40
5,637.03
356
1,145.94
30.53
1,115.41
4,521.63
357
1,145.94
24.49
1,121.45
3,400.18
358
1,145.94
18.42
1,127.52
2,272.66
359
1,145.94
12.31
1,133.63
1,139.03
360
1,145.20
6.17
1,139.03
0.00
Totals
412,537.66
231,237.66
181,300.00

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