Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,191.01  
 

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
1,191.01
1,038.70
152.31
181,147.69
2
1,191.01
1,037.83
153.18
180,994.50
3
1,191.01
1,036.95
154.06
180,840.44
4
1,191.01
1,036.07
154.94
180,685.50
5
1,191.01
1,035.18
155.83
180,529.66
6
1,191.01
1,034.28
156.73
180,372.94
7
1,191.01
1,033.39
157.62
180,215.31
8
1,191.01
1,032.48
158.53
180,056.79
9
1,191.01
1,031.58
159.43
179,897.35
10
1,191.01
1,030.66
160.35
179,737.01
11
1,191.01
1,029.74
161.27
179,575.74
12
1,191.01
1,028.82
162.19
179,413.55
13
1,191.01
1,027.89
163.12
179,250.43
14
1,191.01
1,026.96
164.05
179,086.37
15
1,191.01
1,026.02
164.99
178,921.38
16
1,191.01
1,025.07
165.94
178,755.44
17
1,191.01
1,024.12
166.89
178,588.55
18
1,191.01
1,023.16
167.85
178,420.70
19
1,191.01
1,022.20
168.81
178,251.89
20
1,191.01
1,021.23
169.78
178,082.12
21
1,191.01
1,020.26
170.75
177,911.37
22
1,191.01
1,019.28
171.73
177,739.65
23
1,191.01
1,018.30
172.71
177,566.94
24
1,191.01
1,017.31
173.70
177,393.24
25
1,191.01
1,016.32
174.69
177,218.54
26
1,191.01
1,015.31
175.70
177,042.85
27
1,191.01
1,014.31
176.70
176,866.14
28
1,191.01
1,013.30
177.71
176,688.43
29
1,191.01
1,012.28
178.73
176,509.70
30
1,191.01
1,011.25
179.76
176,329.94
31
1,191.01
1,010.22
180.79
176,149.15
32
1,191.01
1,009.19
181.82
175,967.33
33
1,191.01
1,008.15
182.86
175,784.47
34
1,191.01
1,007.10
183.91
175,600.56
35
1,191.01
1,006.04
184.97
175,415.59
36
1,191.01
1,004.99
186.02
175,229.57
37
1,191.01
1,003.92
187.09
175,042.48
38
1,191.01
1,002.85
188.16
174,854.31
39
1,191.01
1,001.77
189.24
174,665.07
40
1,191.01
1,000.69
190.32
174,474.75
41
1,191.01
999.59
191.42
174,283.33
42
1,191.01
998.50
192.51
174,090.82
43
1,191.01
997.40
193.61
173,897.21
44
1,191.01
996.29
194.72
173,702.48
45
1,191.01
995.17
195.84
173,506.64
46
1,191.01
994.05
196.96
173,309.68
47
1,191.01
992.92
198.09
173,111.59
48
1,191.01
991.79
199.22
172,912.37
49
1,191.01
990.64
200.37
172,712.00
50
1,191.01
989.50
201.51
172,510.49
51
1,191.01
988.34
202.67
172,307.82
52
1,191.01
987.18
203.83
172,103.99
53
1,191.01
986.01
205.00
171,898.99
54
1,191.01
984.84
206.17
171,692.82
55
1,191.01
983.66
207.35
171,485.47
56
1,191.01
982.47
208.54
171,276.92
57
1,191.01
981.27
209.74
171,067.19
58
1,191.01
980.07
210.94
170,856.25
59
1,191.01
978.86
212.15
170,644.11
60
1,191.01
977.65
213.36
170,430.74
61
1,191.01
976.43
214.58
170,216.16
62
1,191.01
975.20
215.81
170,000.35
63
1,191.01
973.96
217.05
169,783.30
64
1,191.01
972.72
218.29
169,565.00
65
1,191.01
971.47
219.54
169,345.46
66
1,191.01
970.21
220.80
169,124.66
67
1,191.01
968.94
222.07
168,902.59
68
1,191.01
967.67
223.34
168,679.25
69
1,191.01
966.39
224.62
168,454.63
70
1,191.01
965.10
225.91
168,228.73
71
1,191.01
963.81
227.20
168,001.53
72
1,191.01
962.51
228.50
167,773.03
73
1,191.01
961.20
229.81
167,543.22
74
1,191.01
959.88
231.13
167,312.09
75
1,191.01
958.56
232.45
167,079.64
76
1,191.01
957.23
233.78
166,845.86
77
1,191.01
955.89
235.12
166,610.73
78
1,191.01
954.54
236.47
166,374.26
79
1,191.01
953.19
237.82
166,136.44
80
1,191.01
951.82
239.19
165,897.25
81
1,191.01
950.45
240.56
165,656.70
82
1,191.01
949.07
241.94
165,414.76
83
1,191.01
947.69
243.32
165,171.44
84
1,191.01
946.29
244.72
164,926.73
85
1,191.01
944.89
246.12
164,680.61
86
1,191.01
943.48
247.53
164,433.08
87
1,191.01
942.06
248.95
164,184.14
88
1,191.01
940.64
250.37
163,933.76
89
1,191.01
939.20
251.81
163,681.96
90
1,191.01
937.76
253.25
163,428.71
91
1,191.01
936.31
254.70
163,174.01
92
1,191.01
934.85
256.16
162,917.85
93
1,191.01
933.38
257.63
162,660.22
94
1,191.01
931.91
259.10
162,401.12
95
1,191.01
930.42
260.59
162,140.53
96
1,191.01
928.93
262.08
161,878.45
97
1,191.01
927.43
263.58
161,614.87
98
1,191.01
925.92
265.09
161,349.78
99
1,191.01
924.40
266.61
161,083.17
100
1,191.01
922.87
268.14
160,815.03
101
1,191.01
921.34
269.67
160,545.36
102
1,191.01
919.79
271.22
160,274.14
103
1,191.01
918.24
272.77
160,001.37
104
1,191.01
916.67
274.34
159,727.03
105
1,191.01
915.10
275.91
159,451.13
106
1,191.01
913.52
277.49
159,173.64
107
1,191.01
911.93
279.08
158,894.56
108
1,191.01
910.33
280.68
158,613.88
109
1,191.01
908.73
282.28
158,331.60
110
1,191.01
907.11
283.90
158,047.70
111
1,191.01
905.48
285.53
157,762.17
112
1,191.01
903.85
287.16
157,475.00
113
1,191.01
902.20
288.81
157,186.19
114
1,191.01
900.55
290.46
156,895.73
115
1,191.01
898.88
292.13
156,603.60
116
1,191.01
897.21
293.80
156,309.80
117
1,191.01
895.52
295.49
156,014.32
118
1,191.01
893.83
297.18
155,717.14
119
1,191.01
892.13
298.88
155,418.26
120
1,191.01
890.42
300.59
155,117.66
121
1,191.01
888.69
302.32
154,815.35
122
1,191.01
886.96
304.05
154,511.30
123
1,191.01
885.22
305.79
154,205.51
124
1,191.01
883.47
307.54
153,897.97
125
1,191.01
881.71
309.30
153,588.67
126
1,191.01
879.94
311.07
153,277.59
127
1,191.01
878.15
312.86
152,964.74
128
1,191.01
876.36
314.65
152,650.09
129
1,191.01
874.56
316.45
152,333.64
130
1,191.01
872.74
318.27
152,015.37
131
1,191.01
870.92
320.09
151,695.28
132
1,191.01
869.09
321.92
151,373.36
133
1,191.01
867.24
323.77
151,049.59
134
1,191.01
865.39
325.62
150,723.97
135
1,191.01
863.52
327.49
150,396.48
136
1,191.01
861.65
329.36
150,067.12
137
1,191.01
859.76
331.25
149,735.87
138
1,191.01
857.86
333.15
149,402.72
139
1,191.01
855.95
335.06
149,067.66
140
1,191.01
854.03
336.98
148,730.69
141
1,191.01
852.10
338.91
148,391.78
142
1,191.01
850.16
340.85
148,050.93
143
1,191.01
848.21
342.80
147,708.13
144
1,191.01
846.24
344.77
147,363.36
145
1,191.01
844.27
346.74
147,016.62
146
1,191.01
842.28
348.73
146,667.90
147
1,191.01
840.28
350.73
146,317.17
148
1,191.01
838.28
352.73
145,964.44
149
1,191.01
836.25
354.76
145,609.68
150
1,191.01
834.22
356.79
145,252.89
151
1,191.01
832.18
358.83
144,894.06
152
1,191.01
830.12
360.89
144,533.17
153
1,191.01
828.05
362.96
144,170.22
154
1,191.01
825.98
365.03
143,805.18
155
1,191.01
823.88
367.13
143,438.06
156
1,191.01
821.78
369.23
143,068.83
157
1,191.01
819.67
371.34
142,697.48
158
1,191.01
817.54
373.47
142,324.01
159
1,191.01
815.40
375.61
141,948.40
160
1,191.01
813.25
377.76
141,570.64
161
1,191.01
811.08
379.93
141,190.71
162
1,191.01
808.91
382.10
140,808.60
163
1,191.01
806.72
384.29
140,424.31
164
1,191.01
804.51
386.50
140,037.81
165
1,191.01
802.30
388.71
139,649.10
166
1,191.01
800.07
390.94
139,258.17
167
1,191.01
797.83
393.18
138,864.99
168
1,191.01
795.58
395.43
138,469.56
169
1,191.01
793.32
397.69
138,071.86
170
1,191.01
791.04
399.97
137,671.89
171
1,191.01
788.75
402.26
137,269.63
172
1,191.01
786.44
404.57
136,865.06
173
1,191.01
784.12
406.89
136,458.17
174
1,191.01
781.79
409.22
136,048.95
175
1,191.01
779.45
411.56
135,637.39
176
1,191.01
777.09
413.92
135,223.47
177
1,191.01
774.72
416.29
134,807.18
178
1,191.01
772.33
418.68
134,388.50
179
1,191.01
769.93
421.08
133,967.42
180
1,191.01
767.52
423.49
133,543.93
181
1,191.01
765.10
425.91
133,118.02
182
1,191.01
762.66
428.35
132,689.66
183
1,191.01
760.20
430.81
132,258.86
184
1,191.01
757.73
433.28
131,825.58
185
1,191.01
755.25
435.76
131,389.82
186
1,191.01
752.75
438.26
130,951.56
187
1,191.01
750.24
440.77
130,510.80
188
1,191.01
747.72
443.29
130,067.51
189
1,191.01
745.18
445.83
129,621.67
190
1,191.01
742.62
448.39
129,173.29
191
1,191.01
740.06
450.95
128,722.33
192
1,191.01
737.47
453.54
128,268.79
193
1,191.01
734.87
456.14
127,812.66
194
1,191.01
732.26
458.75
127,353.91
195
1,191.01
729.63
461.38
126,892.53
196
1,191.01
726.99
464.02
126,428.51
197
1,191.01
724.33
466.68
125,961.83
198
1,191.01
721.66
469.35
125,492.47
199
1,191.01
718.97
472.04
125,020.43
200
1,191.01
716.26
474.75
124,545.68
201
1,191.01
713.54
477.47
124,068.22
202
1,191.01
710.81
480.20
123,588.02
203
1,191.01
708.06
482.95
123,105.06
204
1,191.01
705.29
485.72
122,619.34
205
1,191.01
702.51
488.50
122,130.84
206
1,191.01
699.71
491.30
121,639.54
207
1,191.01
696.89
494.12
121,145.42
208
1,191.01
694.06
496.95
120,648.47
209
1,191.01
691.22
499.79
120,148.68
210
1,191.01
688.35
502.66
119,646.02
211
1,191.01
685.47
505.54
119,140.48
212
1,191.01
682.58
508.43
118,632.05
213
1,191.01
679.66
511.35
118,120.70
214
1,191.01
676.73
514.28
117,606.42
215
1,191.01
673.79
517.22
117,089.20
216
1,191.01
670.82
520.19
116,569.01
217
1,191.01
667.84
523.17
116,045.85
218
1,191.01
664.85
526.16
115,519.68
219
1,191.01
661.83
529.18
114,990.50
220
1,191.01
658.80
532.21
114,458.29
221
1,191.01
655.75
535.26
113,923.03
222
1,191.01
652.68
538.33
113,384.71
223
1,191.01
649.60
541.41
112,843.30
224
1,191.01
646.50
544.51
112,298.79
225
1,191.01
643.38
547.63
111,751.15
226
1,191.01
640.24
550.77
111,200.38
227
1,191.01
637.09
553.92
110,646.46
228
1,191.01
633.91
557.10
110,089.36
229
1,191.01
630.72
560.29
109,529.07
230
1,191.01
627.51
563.50
108,965.57
231
1,191.01
624.28
566.73
108,398.84
232
1,191.01
621.04
569.97
107,828.87
233
1,191.01
617.77
573.24
107,255.63
234
1,191.01
614.49
576.52
106,679.10
235
1,191.01
611.18
579.83
106,099.28
236
1,191.01
607.86
583.15
105,516.13
237
1,191.01
604.52
586.49
104,929.64
238
1,191.01
601.16
589.85
104,339.79
239
1,191.01
597.78
593.23
103,746.56
240
1,191.01
594.38
596.63
103,149.93
241
1,191.01
590.96
600.05
102,549.88
242
1,191.01
587.53
603.48
101,946.40
243
1,191.01
584.07
606.94
101,339.45
244
1,191.01
580.59
610.42
100,729.03
245
1,191.01
577.09
613.92
100,115.12
246
1,191.01
573.58
617.43
99,497.68
247
1,191.01
570.04
620.97
98,876.71
248
1,191.01
566.48
624.53
98,252.18
249
1,191.01
562.90
628.11
97,624.08
250
1,191.01
559.30
631.71
96,992.37
251
1,191.01
555.69
635.32
96,357.05
252
1,191.01
552.05
638.96
95,718.08
253
1,191.01
548.38
642.63
95,075.46
254
1,191.01
544.70
646.31
94,429.15
255
1,191.01
541.00
650.01
93,779.14
256
1,191.01
537.28
653.73
93,125.41
257
1,191.01
533.53
657.48
92,467.93
258
1,191.01
529.76
661.25
91,806.68
259
1,191.01
525.98
665.03
91,141.65
260
1,191.01
522.17
668.84
90,472.80
261
1,191.01
518.33
672.68
89,800.13
262
1,191.01
514.48
676.53
89,123.60
263
1,191.01
510.60
680.41
88,443.19
264
1,191.01
506.71
684.30
87,758.89
265
1,191.01
502.79
688.22
87,070.66
266
1,191.01
498.84
692.17
86,378.50
267
1,191.01
494.88
696.13
85,682.36
268
1,191.01
490.89
700.12
84,982.24
269
1,191.01
486.88
704.13
84,278.11
270
1,191.01
482.84
708.17
83,569.94
271
1,191.01
478.79
712.22
82,857.72
272
1,191.01
474.71
716.30
82,141.41
273
1,191.01
470.60
720.41
81,421.01
274
1,191.01
466.47
724.54
80,696.47
275
1,191.01
462.32
728.69
79,967.78
276
1,191.01
458.15
732.86
79,234.92
277
1,191.01
453.95
737.06
78,497.86
278
1,191.01
449.73
741.28
77,756.58
279
1,191.01
445.48
745.53
77,011.05
280
1,191.01
441.21
749.80
76,261.25
281
1,191.01
436.91
754.10
75,507.15
282
1,191.01
432.59
758.42
74,748.74
283
1,191.01
428.25
762.76
73,985.97
284
1,191.01
423.88
767.13
73,218.84
285
1,191.01
419.48
771.53
72,447.31
286
1,191.01
415.06
775.95
71,671.37
287
1,191.01
410.62
780.39
70,890.97
288
1,191.01
406.15
784.86
70,106.11
289
1,191.01
401.65
789.36
69,316.75
290
1,191.01
397.13
793.88
68,522.87
291
1,191.01
392.58
798.43
67,724.44
292
1,191.01
388.00
803.01
66,921.43
293
1,191.01
383.40
807.61
66,113.82
294
1,191.01
378.78
812.23
65,301.59
295
1,191.01
374.12
816.89
64,484.71
296
1,191.01
369.44
821.57
63,663.14
297
1,191.01
364.74
826.27
62,836.87
298
1,191.01
360.00
831.01
62,005.86
299
1,191.01
355.24
835.77
61,170.09
300
1,191.01
350.45
840.56
60,329.53
301
1,191.01
345.64
845.37
59,484.16
302
1,191.01
340.79
850.22
58,633.95
303
1,191.01
335.92
855.09
57,778.86
304
1,191.01
331.02
859.99
56,918.88
305
1,191.01
326.10
864.91
56,053.96
306
1,191.01
321.14
869.87
55,184.10
307
1,191.01
316.16
874.85
54,309.24
308
1,191.01
311.15
879.86
53,429.38
309
1,191.01
306.11
884.90
52,544.48
310
1,191.01
301.04
889.97
51,654.50
311
1,191.01
295.94
895.07
50,759.43
312
1,191.01
290.81
900.20
49,859.23
313
1,191.01
285.65
905.36
48,953.87
314
1,191.01
280.46
910.55
48,043.33
315
1,191.01
275.25
915.76
47,127.56
316
1,191.01
270.00
921.01
46,206.56
317
1,191.01
264.73
926.28
45,280.27
318
1,191.01
259.42
931.59
44,348.68
319
1,191.01
254.08
936.93
43,411.75
320
1,191.01
248.71
942.30
42,469.45
321
1,191.01
243.31
947.70
41,521.76
322
1,191.01
237.89
953.12
40,568.63
323
1,191.01
232.42
958.59
39,610.05
324
1,191.01
226.93
964.08
38,645.97
325
1,191.01
221.41
969.60
37,676.37
326
1,191.01
215.85
975.16
36,701.21
327
1,191.01
210.27
980.74
35,720.47
328
1,191.01
204.65
986.36
34,734.11
329
1,191.01
199.00
992.01
33,742.10
330
1,191.01
193.31
997.70
32,744.40
331
1,191.01
187.60
1,003.41
31,740.99
332
1,191.01
181.85
1,009.16
30,731.83
333
1,191.01
176.07
1,014.94
29,716.89
334
1,191.01
170.25
1,020.76
28,696.13
335
1,191.01
164.40
1,026.61
27,669.52
336
1,191.01
158.52
1,032.49
26,637.04
337
1,191.01
152.61
1,038.40
25,598.64
338
1,191.01
146.66
1,044.35
24,554.28
339
1,191.01
140.68
1,050.33
23,503.95
340
1,191.01
134.66
1,056.35
22,447.60
341
1,191.01
128.61
1,062.40
21,385.19
342
1,191.01
122.52
1,068.49
20,316.70
343
1,191.01
116.40
1,074.61
19,242.09
344
1,191.01
110.24
1,080.77
18,161.32
345
1,191.01
104.05
1,086.96
17,074.36
346
1,191.01
97.82
1,093.19
15,981.17
347
1,191.01
91.56
1,099.45
14,881.72
348
1,191.01
85.26
1,105.75
13,775.97
349
1,191.01
78.92
1,112.09
12,663.89
350
1,191.01
72.55
1,118.46
11,545.43
351
1,191.01
66.15
1,124.86
10,420.57
352
1,191.01
59.70
1,131.31
9,289.26
353
1,191.01
53.22
1,137.79
8,151.47
354
1,191.01
46.70
1,144.31
7,007.16
355
1,191.01
40.15
1,150.86
5,856.29
356
1,191.01
33.55
1,157.46
4,698.84
357
1,191.01
26.92
1,164.09
3,534.75
358
1,191.01
20.25
1,170.76
2,363.99
359
1,191.01
13.54
1,177.47
1,186.52
360
1,193.32
6.80
1,186.52
0.00
Totals
428,765.91
247,465.91
181,300.00

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