Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,160.88  
 

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
1,160.88
1,000.93
159.95
181,140.05
2
1,160.88
1,000.04
160.84
180,979.21
3
1,160.88
999.16
161.72
180,817.49
4
1,160.88
998.26
162.62
180,654.87
5
1,160.88
997.37
163.51
180,491.36
6
1,160.88
996.46
164.42
180,326.94
7
1,160.88
995.55
165.33
180,161.61
8
1,160.88
994.64
166.24
179,995.38
9
1,160.88
993.72
167.16
179,828.22
10
1,160.88
992.80
168.08
179,660.14
11
1,160.88
991.87
169.01
179,491.14
12
1,160.88
990.94
169.94
179,321.20
13
1,160.88
990.00
170.88
179,150.32
14
1,160.88
989.06
171.82
178,978.50
15
1,160.88
988.11
172.77
178,805.73
16
1,160.88
987.16
173.72
178,632.00
17
1,160.88
986.20
174.68
178,457.32
18
1,160.88
985.23
175.65
178,281.68
19
1,160.88
984.26
176.62
178,105.06
20
1,160.88
983.29
177.59
177,927.47
21
1,160.88
982.31
178.57
177,748.90
22
1,160.88
981.32
179.56
177,569.34
23
1,160.88
980.33
180.55
177,388.79
24
1,160.88
979.33
181.55
177,207.24
25
1,160.88
978.33
182.55
177,024.69
26
1,160.88
977.32
183.56
176,841.14
27
1,160.88
976.31
184.57
176,656.57
28
1,160.88
975.29
185.59
176,470.98
29
1,160.88
974.27
186.61
176,284.37
30
1,160.88
973.24
187.64
176,096.72
31
1,160.88
972.20
188.68
175,908.04
32
1,160.88
971.16
189.72
175,718.32
33
1,160.88
970.11
190.77
175,527.55
34
1,160.88
969.06
191.82
175,335.73
35
1,160.88
968.00
192.88
175,142.85
36
1,160.88
966.93
193.95
174,948.91
37
1,160.88
965.86
195.02
174,753.89
38
1,160.88
964.79
196.09
174,557.80
39
1,160.88
963.70
197.18
174,360.62
40
1,160.88
962.62
198.26
174,162.36
41
1,160.88
961.52
199.36
173,963.00
42
1,160.88
960.42
200.46
173,762.54
43
1,160.88
959.31
201.57
173,560.97
44
1,160.88
958.20
202.68
173,358.29
45
1,160.88
957.08
203.80
173,154.50
46
1,160.88
955.96
204.92
172,949.57
47
1,160.88
954.83
206.05
172,743.52
48
1,160.88
953.69
207.19
172,536.33
49
1,160.88
952.54
208.34
172,327.99
50
1,160.88
951.39
209.49
172,118.51
51
1,160.88
950.24
210.64
171,907.86
52
1,160.88
949.07
211.81
171,696.06
53
1,160.88
947.91
212.97
171,483.08
54
1,160.88
946.73
214.15
171,268.93
55
1,160.88
945.55
215.33
171,053.60
56
1,160.88
944.36
216.52
170,837.08
57
1,160.88
943.16
217.72
170,619.36
58
1,160.88
941.96
218.92
170,400.44
59
1,160.88
940.75
220.13
170,180.32
60
1,160.88
939.54
221.34
169,958.97
61
1,160.88
938.32
222.56
169,736.41
62
1,160.88
937.09
223.79
169,512.61
63
1,160.88
935.85
225.03
169,287.59
64
1,160.88
934.61
226.27
169,061.31
65
1,160.88
933.36
227.52
168,833.79
66
1,160.88
932.10
228.78
168,605.02
67
1,160.88
930.84
230.04
168,374.98
68
1,160.88
929.57
231.31
168,143.67
69
1,160.88
928.29
232.59
167,911.08
70
1,160.88
927.01
233.87
167,677.21
71
1,160.88
925.72
235.16
167,442.05
72
1,160.88
924.42
236.46
167,205.59
73
1,160.88
923.11
237.77
166,967.82
74
1,160.88
921.80
239.08
166,728.74
75
1,160.88
920.48
240.40
166,488.34
76
1,160.88
919.15
241.73
166,246.62
77
1,160.88
917.82
243.06
166,003.56
78
1,160.88
916.48
244.40
165,759.16
79
1,160.88
915.13
245.75
165,513.40
80
1,160.88
913.77
247.11
165,266.30
81
1,160.88
912.41
248.47
165,017.82
82
1,160.88
911.04
249.84
164,767.98
83
1,160.88
909.66
251.22
164,516.76
84
1,160.88
908.27
252.61
164,264.15
85
1,160.88
906.87
254.01
164,010.14
86
1,160.88
905.47
255.41
163,754.73
87
1,160.88
904.06
256.82
163,497.92
88
1,160.88
902.64
258.24
163,239.68
89
1,160.88
901.22
259.66
162,980.02
90
1,160.88
899.79
261.09
162,718.93
91
1,160.88
898.34
262.54
162,456.39
92
1,160.88
896.89
263.99
162,192.40
93
1,160.88
895.44
265.44
161,926.96
94
1,160.88
893.97
266.91
161,660.05
95
1,160.88
892.50
268.38
161,391.67
96
1,160.88
891.02
269.86
161,121.81
97
1,160.88
889.53
271.35
160,850.46
98
1,160.88
888.03
272.85
160,577.60
99
1,160.88
886.52
274.36
160,303.25
100
1,160.88
885.01
275.87
160,027.37
101
1,160.88
883.48
277.40
159,749.98
102
1,160.88
881.95
278.93
159,471.05
103
1,160.88
880.41
280.47
159,190.58
104
1,160.88
878.86
282.02
158,908.57
105
1,160.88
877.31
283.57
158,625.00
106
1,160.88
875.74
285.14
158,339.86
107
1,160.88
874.17
286.71
158,053.15
108
1,160.88
872.59
288.29
157,764.85
109
1,160.88
870.99
289.89
157,474.96
110
1,160.88
869.39
291.49
157,183.48
111
1,160.88
867.78
293.10
156,890.38
112
1,160.88
866.17
294.71
156,595.67
113
1,160.88
864.54
296.34
156,299.33
114
1,160.88
862.90
297.98
156,001.35
115
1,160.88
861.26
299.62
155,701.73
116
1,160.88
859.60
301.28
155,400.45
117
1,160.88
857.94
302.94
155,097.51
118
1,160.88
856.27
304.61
154,792.90
119
1,160.88
854.59
306.29
154,486.60
120
1,160.88
852.89
307.99
154,178.62
121
1,160.88
851.19
309.69
153,868.93
122
1,160.88
849.48
311.40
153,557.54
123
1,160.88
847.77
313.11
153,244.42
124
1,160.88
846.04
314.84
152,929.58
125
1,160.88
844.30
316.58
152,613.00
126
1,160.88
842.55
318.33
152,294.67
127
1,160.88
840.79
320.09
151,974.58
128
1,160.88
839.03
321.85
151,652.73
129
1,160.88
837.25
323.63
151,329.10
130
1,160.88
835.46
325.42
151,003.68
131
1,160.88
833.67
327.21
150,676.47
132
1,160.88
831.86
329.02
150,347.45
133
1,160.88
830.04
330.84
150,016.61
134
1,160.88
828.22
332.66
149,683.95
135
1,160.88
826.38
334.50
149,349.45
136
1,160.88
824.53
336.35
149,013.10
137
1,160.88
822.68
338.20
148,674.90
138
1,160.88
820.81
340.07
148,334.83
139
1,160.88
818.93
341.95
147,992.88
140
1,160.88
817.04
343.84
147,649.04
141
1,160.88
815.15
345.73
147,303.31
142
1,160.88
813.24
347.64
146,955.66
143
1,160.88
811.32
349.56
146,606.10
144
1,160.88
809.39
351.49
146,254.61
145
1,160.88
807.45
353.43
145,901.18
146
1,160.88
805.50
355.38
145,545.79
147
1,160.88
803.53
357.35
145,188.45
148
1,160.88
801.56
359.32
144,829.13
149
1,160.88
799.58
361.30
144,467.83
150
1,160.88
797.58
363.30
144,104.53
151
1,160.88
795.58
365.30
143,739.23
152
1,160.88
793.56
367.32
143,371.91
153
1,160.88
791.53
369.35
143,002.56
154
1,160.88
789.49
371.39
142,631.17
155
1,160.88
787.44
373.44
142,257.73
156
1,160.88
785.38
375.50
141,882.24
157
1,160.88
783.31
377.57
141,504.66
158
1,160.88
781.22
379.66
141,125.01
159
1,160.88
779.13
381.75
140,743.26
160
1,160.88
777.02
383.86
140,359.40
161
1,160.88
774.90
385.98
139,973.42
162
1,160.88
772.77
388.11
139,585.31
163
1,160.88
770.63
390.25
139,195.05
164
1,160.88
768.47
392.41
138,802.65
165
1,160.88
766.31
394.57
138,408.07
166
1,160.88
764.13
396.75
138,011.32
167
1,160.88
761.94
398.94
137,612.38
168
1,160.88
759.74
401.14
137,211.23
169
1,160.88
757.52
403.36
136,807.87
170
1,160.88
755.29
405.59
136,402.29
171
1,160.88
753.05
407.83
135,994.46
172
1,160.88
750.80
410.08
135,584.38
173
1,160.88
748.54
412.34
135,172.04
174
1,160.88
746.26
414.62
134,757.42
175
1,160.88
743.97
416.91
134,340.52
176
1,160.88
741.67
419.21
133,921.31
177
1,160.88
739.36
421.52
133,499.79
178
1,160.88
737.03
423.85
133,075.94
179
1,160.88
734.69
426.19
132,649.75
180
1,160.88
732.34
428.54
132,221.20
181
1,160.88
729.97
430.91
131,790.30
182
1,160.88
727.59
433.29
131,357.01
183
1,160.88
725.20
435.68
130,921.33
184
1,160.88
722.79
438.09
130,483.24
185
1,160.88
720.38
440.50
130,042.74
186
1,160.88
717.94
442.94
129,599.80
187
1,160.88
715.50
445.38
129,154.42
188
1,160.88
713.04
447.84
128,706.58
189
1,160.88
710.57
450.31
128,256.27
190
1,160.88
708.08
452.80
127,803.47
191
1,160.88
705.58
455.30
127,348.17
192
1,160.88
703.07
457.81
126,890.36
193
1,160.88
700.54
460.34
126,430.02
194
1,160.88
698.00
462.88
125,967.14
195
1,160.88
695.44
465.44
125,501.70
196
1,160.88
692.87
468.01
125,033.70
197
1,160.88
690.29
470.59
124,563.11
198
1,160.88
687.69
473.19
124,089.92
199
1,160.88
685.08
475.80
123,614.12
200
1,160.88
682.45
478.43
123,135.69
201
1,160.88
679.81
481.07
122,654.63
202
1,160.88
677.16
483.72
122,170.90
203
1,160.88
674.49
486.39
121,684.51
204
1,160.88
671.80
489.08
121,195.43
205
1,160.88
669.10
491.78
120,703.65
206
1,160.88
666.38
494.50
120,209.15
207
1,160.88
663.65
497.23
119,711.92
208
1,160.88
660.91
499.97
119,211.95
209
1,160.88
658.15
502.73
118,709.22
210
1,160.88
655.37
505.51
118,203.72
211
1,160.88
652.58
508.30
117,695.42
212
1,160.88
649.78
511.10
117,184.32
213
1,160.88
646.96
513.92
116,670.39
214
1,160.88
644.12
516.76
116,153.63
215
1,160.88
641.26
519.62
115,634.02
216
1,160.88
638.40
522.48
115,111.53
217
1,160.88
635.51
525.37
114,586.16
218
1,160.88
632.61
528.27
114,057.89
219
1,160.88
629.69
531.19
113,526.71
220
1,160.88
626.76
534.12
112,992.59
221
1,160.88
623.81
537.07
112,455.52
222
1,160.88
620.85
540.03
111,915.49
223
1,160.88
617.87
543.01
111,372.48
224
1,160.88
614.87
546.01
110,826.47
225
1,160.88
611.85
549.03
110,277.44
226
1,160.88
608.82
552.06
109,725.39
227
1,160.88
605.78
555.10
109,170.28
228
1,160.88
602.71
558.17
108,612.11
229
1,160.88
599.63
561.25
108,050.86
230
1,160.88
596.53
564.35
107,486.51
231
1,160.88
593.42
567.46
106,919.05
232
1,160.88
590.28
570.60
106,348.45
233
1,160.88
587.13
573.75
105,774.70
234
1,160.88
583.96
576.92
105,197.79
235
1,160.88
580.78
580.10
104,617.69
236
1,160.88
577.58
583.30
104,034.38
237
1,160.88
574.36
586.52
103,447.86
238
1,160.88
571.12
589.76
102,858.10
239
1,160.88
567.86
593.02
102,265.08
240
1,160.88
564.59
596.29
101,668.79
241
1,160.88
561.30
599.58
101,069.20
242
1,160.88
557.99
602.89
100,466.31
243
1,160.88
554.66
606.22
99,860.09
244
1,160.88
551.31
609.57
99,250.52
245
1,160.88
547.95
612.93
98,637.59
246
1,160.88
544.56
616.32
98,021.27
247
1,160.88
541.16
619.72
97,401.55
248
1,160.88
537.74
623.14
96,778.40
249
1,160.88
534.30
626.58
96,151.82
250
1,160.88
530.84
630.04
95,521.78
251
1,160.88
527.36
633.52
94,888.26
252
1,160.88
523.86
637.02
94,251.24
253
1,160.88
520.35
640.53
93,610.71
254
1,160.88
516.81
644.07
92,966.64
255
1,160.88
513.25
647.63
92,319.01
256
1,160.88
509.68
651.20
91,667.81
257
1,160.88
506.08
654.80
91,013.01
258
1,160.88
502.47
658.41
90,354.60
259
1,160.88
498.83
662.05
89,692.55
260
1,160.88
495.18
665.70
89,026.85
261
1,160.88
491.50
669.38
88,357.47
262
1,160.88
487.81
673.07
87,684.40
263
1,160.88
484.09
676.79
87,007.61
264
1,160.88
480.35
680.53
86,327.08
265
1,160.88
476.60
684.28
85,642.80
266
1,160.88
472.82
688.06
84,954.74
267
1,160.88
469.02
691.86
84,262.88
268
1,160.88
465.20
695.68
83,567.20
269
1,160.88
461.36
699.52
82,867.68
270
1,160.88
457.50
703.38
82,164.30
271
1,160.88
453.62
707.26
81,457.04
272
1,160.88
449.71
711.17
80,745.87
273
1,160.88
445.78
715.10
80,030.77
274
1,160.88
441.84
719.04
79,311.73
275
1,160.88
437.87
723.01
78,588.71
276
1,160.88
433.88
727.00
77,861.71
277
1,160.88
429.86
731.02
77,130.69
278
1,160.88
425.83
735.05
76,395.64
279
1,160.88
421.77
739.11
75,656.52
280
1,160.88
417.69
743.19
74,913.33
281
1,160.88
413.58
747.30
74,166.04
282
1,160.88
409.46
751.42
73,414.61
283
1,160.88
405.31
755.57
72,659.04
284
1,160.88
401.14
759.74
71,899.30
285
1,160.88
396.94
763.94
71,135.37
286
1,160.88
392.73
768.15
70,367.21
287
1,160.88
388.49
772.39
69,594.82
288
1,160.88
384.22
776.66
68,818.16
289
1,160.88
379.93
780.95
68,037.21
290
1,160.88
375.62
785.26
67,251.96
291
1,160.88
371.29
789.59
66,462.36
292
1,160.88
366.93
793.95
65,668.41
293
1,160.88
362.54
798.34
64,870.07
294
1,160.88
358.14
802.74
64,067.33
295
1,160.88
353.71
807.17
63,260.16
296
1,160.88
349.25
811.63
62,448.53
297
1,160.88
344.77
816.11
61,632.41
298
1,160.88
340.26
820.62
60,811.80
299
1,160.88
335.73
825.15
59,986.65
300
1,160.88
331.18
829.70
59,156.94
301
1,160.88
326.60
834.28
58,322.66
302
1,160.88
321.99
838.89
57,483.77
303
1,160.88
317.36
843.52
56,640.25
304
1,160.88
312.70
848.18
55,792.07
305
1,160.88
308.02
852.86
54,939.21
306
1,160.88
303.31
857.57
54,081.64
307
1,160.88
298.58
862.30
53,219.33
308
1,160.88
293.82
867.06
52,352.27
309
1,160.88
289.03
871.85
51,480.42
310
1,160.88
284.21
876.67
50,603.75
311
1,160.88
279.37
881.51
49,722.25
312
1,160.88
274.51
886.37
48,835.87
313
1,160.88
269.61
891.27
47,944.61
314
1,160.88
264.69
896.19
47,048.42
315
1,160.88
259.75
901.13
46,147.29
316
1,160.88
254.77
906.11
45,241.18
317
1,160.88
249.77
911.11
44,330.07
318
1,160.88
244.74
916.14
43,413.93
319
1,160.88
239.68
921.20
42,492.73
320
1,160.88
234.60
926.28
41,566.45
321
1,160.88
229.48
931.40
40,635.05
322
1,160.88
224.34
936.54
39,698.51
323
1,160.88
219.17
941.71
38,756.80
324
1,160.88
213.97
946.91
37,809.89
325
1,160.88
208.74
952.14
36,857.75
326
1,160.88
203.49
957.39
35,900.35
327
1,160.88
198.20
962.68
34,937.67
328
1,160.88
192.89
967.99
33,969.68
329
1,160.88
187.54
973.34
32,996.34
330
1,160.88
182.17
978.71
32,017.63
331
1,160.88
176.76
984.12
31,033.51
332
1,160.88
171.33
989.55
30,043.96
333
1,160.88
165.87
995.01
29,048.95
334
1,160.88
160.37
1,000.51
28,048.44
335
1,160.88
154.85
1,006.03
27,042.41
336
1,160.88
149.30
1,011.58
26,030.83
337
1,160.88
143.71
1,017.17
25,013.66
338
1,160.88
138.10
1,022.78
23,990.88
339
1,160.88
132.45
1,028.43
22,962.45
340
1,160.88
126.77
1,034.11
21,928.34
341
1,160.88
121.06
1,039.82
20,888.52
342
1,160.88
115.32
1,045.56
19,842.96
343
1,160.88
109.55
1,051.33
18,791.63
344
1,160.88
103.75
1,057.13
17,734.50
345
1,160.88
97.91
1,062.97
16,671.53
346
1,160.88
92.04
1,068.84
15,602.69
347
1,160.88
86.14
1,074.74
14,527.95
348
1,160.88
80.21
1,080.67
13,447.28
349
1,160.88
74.24
1,086.64
12,360.64
350
1,160.88
68.24
1,092.64
11,268.00
351
1,160.88
62.21
1,098.67
10,169.33
352
1,160.88
56.14
1,104.74
9,064.59
353
1,160.88
50.04
1,110.84
7,953.75
354
1,160.88
43.91
1,116.97
6,836.78
355
1,160.88
37.74
1,123.14
5,713.65
356
1,160.88
31.54
1,129.34
4,584.31
357
1,160.88
25.31
1,135.57
3,448.74
358
1,160.88
19.04
1,141.84
2,306.90
359
1,160.88
12.74
1,148.14
1,158.76
360
1,165.16
6.40
1,158.76
0.00
Totals
417,921.08
236,621.08
181,300.00

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